{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Current approach","Fully depreciate","Depreciation","Demand","Summary","OutputDB","PivotCharts","Other charts"],"not_rendered":{"charts":33,"images":0,"macros":1,"external_links":0,"defined_names":9,"comments":2,"pivot_tables":5},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Current approach","index":0,"n_rows":3480,"n_cols":62,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,"Scenarios","Depreciation","Capex","Opex",null,null,null,null,{"$f":"Depreciation!A1","v":"Base case"},"BAU"]
[null,null,null,null,null,null,null,null,null,"Base case","linear decline","BAU",null,null,null,null,{"$f":"Depreciation!A15","v":"Alternative A"},"linear decline"]
[]
[null,null,null,"2021-22",{"$f":"(LEFT(D4,4)+1&IF(MID(D4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(D4,6,2)+1,100),\"00\")))","v":"2022-23"},{"$f":"(LEFT(E4,4)+1&IF(MID(E4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E4,6,2)+1,100),\"00\")))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Inputs ($real)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["\\/ Asset base inputs \\/",null,"Opening base","capex-->",null,null,null,null,{"$f":"N6+5","v":15},{"$f":"O6+5","v":15},{"$f":"P6+5","v":15},{"$f":"Q6+5","v":15},{"$f":"R6+5","v":15},10,{"$f":"T6+5","v":10},{"$f":"U6+5","v":10},{"$f":"V6+5","v":10},{"$f":"W6+5","v":10},5,5,5,5,5,1,1,1,1,1]
[{"$f":"\"Asset \"&B7&\" - capex (incurred)\"","v":"Asset 1 - capex (incurred)"},1,93.889993157005776,0.18840587990685073,0.19904764437218184,0.2523415131541713,0.29435483286796466,0.22992483235370281]
[{"$f":"\"Asset \"&B8&\" - capex (commissioned)\"","v":"Asset 1 - capex (commissioned)"},1,93.889993157005776,0.18840587990685073,0.19904764437218184,0.2523415131541713,0.29435483286796466,0.22992483235370281]
[{"$f":"\"Asset \"&B9&\" - tracking\"","v":"Asset 1 - tracking"},1,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B9)","v":1.5585242258821794},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B9)","v":8.1711607334858591}]
["Asset 1 - Tax capex",1,34.373496139831815,{"$f":"D8","v":0.18840587990685073},{"$f":"E8","v":0.19904764437218184},0.2523415131541713,0.29435483286796466,0.22992483235370281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B11&\" - TAB tracking\"","v":"Asset 1 - TAB tracking"},1]
[{"$f":"\"Asset \"&B12&\" - RAB life\"","v":"Asset 1 - RAB life"},1,"tracking",50,50,50,50,50,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H12),$H12)","v":50},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H12),$H12)","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[{"$f":"\"Asset \"&B13&\" - Tax life\"","v":"Asset 1 - Tax life"},1,40,20,20,20,20,20,{"$f":"H13","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[{"$f":"\"Asset \"&B14&\" - capex (incurred)\"","v":"Asset 2 - capex (incurred)"},{"$f":"B7+1","v":2},0.90447044901441365]
[{"$f":"\"Asset \"&B15&\" - capex (commissioned)\"","v":"Asset 2 - capex (commissioned)"},{"$f":"B8+1","v":2},0.90447044901441365]
[{"$f":"\"Asset \"&B16&\" - tracking\"","v":"Asset 2 - tracking"},2,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B16)","v":3.000904384415809E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B16)","v":4.1991336896717302E-3},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B16)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B16)","v":0}]
[{"$f":"\"Asset \"&B17&\" - Tax capex\"","v":"Asset 2 - Tax capex"},2,21.842959751468943,{"$f":"D15","v":0},{"$f":"E15","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0},{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0},{"$f":"O15","v":0},{"$f":"P15","v":0},{"$f":"Q15","v":0},{"$f":"R15","v":0},{"$f":"S15","v":0},{"$f":"T15","v":0},{"$f":"U15","v":0},{"$f":"V15","v":0},{"$f":"W15","v":0},{"$f":"X15","v":0},{"$f":"Y15","v":0},{"$f":"Z15","v":0},{"$f":"AA15","v":0},{"$f":"AB15","v":0},{"$f":"AC15","v":0},{"$f":"AD15","v":0},{"$f":"AE15","v":0},{"$f":"AF15","v":0},{"$f":"AG15","v":0},{"$f":"AH15","v":0},{"$f":"AI15","v":0},{"$f":"AJ15","v":0},{"$f":"AK15","v":0},{"$f":"AL15","v":0},{"$f":"AM15","v":0},{"$f":"AN15","v":0},{"$f":"AO15","v":0},{"$f":"AP15","v":0},{"$f":"AQ15","v":0},{"$f":"AR15","v":0},{"$f":"AS15","v":0},{"$f":"AT15","v":0},{"$f":"AU15","v":0},{"$f":"AV15","v":0},{"$f":"AW15","v":0},{"$f":"AX15","v":0},{"$f":"AY15","v":0},{"$f":"AZ15","v":0},0,0,0,0,0,0,{"$f":"BG15","v":0}]
[{"$f":"\"Asset \"&B18&\" - TAB tracking\"","v":"Asset 2 - TAB tracking"},2]
[{"$f":"\"Asset \"&B19&\" - RAB life\"","v":"Asset 2 - RAB life"},2,"tracking",50,50,50,50,50,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H19),$H19)","v":50},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H19),$H19)","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[{"$f":"\"Asset \"&B20&\" - Tax life\"","v":"Asset 2 - Tax life"},2,23.790787762054073,20,20,20,20,20,{"$f":"H20","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[{"$f":"\"Asset \"&B21&\" - capex (incurred)\"","v":"Asset 3 - capex (incurred)"},3,139.36177646201446,1.4743722895416469,1.0980590171312212,0.52830646559069128,0.59024942001699354,0.57422798218248949]
[{"$f":"\"Asset \"&B22&\" - capex (commissioned)\"","v":"Asset 3 - capex (commissioned)"},3,139.36177646201446,1.4743722895416469,1.0980590171312212,0.52830646559069128,0.59024942001699354,0.57422798218248949]
[{"$f":"\"Asset \"&B23&\" - tracking\"","v":"Asset 3 - tracking"},3,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B23)","v":5.7969888823813731},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B23)","v":0.23404328486154213},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B23)","v":0}]
[{"$f":"\"Asset \"&B24&\" - Tax capex\"","v":"Asset 3 - Tax capex"},3,104.10615447847772,{"$f":"D22","v":1.4743722895416469},{"$f":"E22","v":1.0980590171312212},{"$f":"F22","v":0.52830646559069128},{"$f":"G22","v":0.59024942001699354},{"$f":"H22","v":0.57422798218248949},{"$f":"I22","v":0},{"$f":"J22","v":0},{"$f":"K22","v":0},{"$f":"L22","v":0},{"$f":"M22","v":0},{"$f":"N22","v":0},{"$f":"O22","v":0},{"$f":"P22","v":0},{"$f":"Q22","v":0},{"$f":"R22","v":0},{"$f":"S22","v":0},{"$f":"T22","v":0},{"$f":"U22","v":0},{"$f":"V22","v":0},{"$f":"W22","v":0},{"$f":"X22","v":0},{"$f":"Y22","v":0},{"$f":"Z22","v":0},{"$f":"AA22","v":0},{"$f":"AB22","v":0},{"$f":"AC22","v":0},{"$f":"AD22","v":0},{"$f":"AE22","v":0},{"$f":"AF22","v":0},{"$f":"AG22","v":0},{"$f":"AH22","v":0},{"$f":"AI22","v":0},{"$f":"AJ22","v":0},{"$f":"AK22","v":0},{"$f":"AL22","v":0},{"$f":"AM22","v":0},{"$f":"AN22","v":0},{"$f":"AO22","v":0},{"$f":"AP22","v":0},{"$f":"AQ22","v":0},{"$f":"AR22","v":0},{"$f":"AS22","v":0},{"$f":"AT22","v":0},{"$f":"AU22","v":0},{"$f":"AV22","v":0},{"$f":"AW22","v":0},{"$f":"AX22","v":0},{"$f":"AY22","v":0},{"$f":"AZ22","v":0},0,0,0,0,0,0,{"$f":"BG22","v":0}]
[{"$f":"\"Asset \"&B25&\" - TAB tracking\"","v":"Asset 3 - TAB tracking"},3]
[{"$f":"\"Asset \"&B26&\" - RAB life\"","v":"Asset 3 - RAB life"},3,"tracking",30,30,30,30,30,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H26),$H26)","v":30},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H26),$H26)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[{"$f":"\"Asset \"&B27&\" - Tax life\"","v":"Asset 3 - Tax life"},3,27.043971614972964,20,20,20,20,20,{"$f":"H27","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[{"$f":"\"Asset \"&B28&\" - capex (incurred)\"","v":"Asset 4 - capex (incurred)"},4,88.99878525588646,3.9003253672212472,2.4448341403294611,1.0951612452137345,0.55438331095739468,0.53794393057521495]
[{"$f":"\"Asset \"&B29&\" - capex (commissioned)\"","v":"Asset 4 - capex (commissioned)"},4,88.99878525588646,3.9003253672212472,2.4448341403294611,1.0951612452137345,0.55438331095739468,0.53794393057521495]
[{"$f":"\"Asset \"&B30&\" - tracking\"","v":"Asset 4 - tracking"},4,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B30)","v":0.30422881932550183},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B30)","v":0}]
[{"$f":"\"Asset \"&B31&\" - Tax capex\"","v":"Asset 4 - Tax capex"},4,41.077341709817958,{"$f":"D29","v":3.9003253672212472},{"$f":"E29","v":2.4448341403294611},{"$f":"F29","v":1.0951612452137345},{"$f":"G29","v":0.55438331095739468},{"$f":"H29","v":0.53794393057521495},{"$f":"I29","v":0},{"$f":"J29","v":0},{"$f":"K29","v":0},{"$f":"L29","v":0},{"$f":"M29","v":0},{"$f":"N29","v":0},{"$f":"O29","v":0},{"$f":"P29","v":0},{"$f":"Q29","v":0},{"$f":"R29","v":0},{"$f":"S29","v":0},{"$f":"T29","v":0},{"$f":"U29","v":0},{"$f":"V29","v":0},{"$f":"W29","v":0},{"$f":"X29","v":0},{"$f":"Y29","v":0},{"$f":"Z29","v":0},{"$f":"AA29","v":0},{"$f":"AB29","v":0},{"$f":"AC29","v":0},{"$f":"AD29","v":0},{"$f":"AE29","v":0},{"$f":"AF29","v":0},{"$f":"AG29","v":0},{"$f":"AH29","v":0},{"$f":"AI29","v":0},{"$f":"AJ29","v":0},{"$f":"AK29","v":0},{"$f":"AL29","v":0},{"$f":"AM29","v":0},{"$f":"AN29","v":0},{"$f":"AO29","v":0},{"$f":"AP29","v":0},{"$f":"AQ29","v":0},{"$f":"AR29","v":0},{"$f":"AS29","v":0},{"$f":"AT29","v":0},{"$f":"AU29","v":0},{"$f":"AV29","v":0},{"$f":"AW29","v":0},{"$f":"AX29","v":0},{"$f":"AY29","v":0},{"$f":"AZ29","v":0},0,0,0,0,0,0,{"$f":"BG29","v":0}]
[{"$f":"\"Asset \"&B32&\" - TAB tracking\"","v":"Asset 4 - TAB tracking"},4]
[{"$f":"\"Asset \"&B33&\" - RAB life\"","v":"Asset 4 - RAB life"},4,"tracking",30,30,30,30,30,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H33),$H33)","v":30},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H33),$H33)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[{"$f":"\"Asset \"&B34&\" - Tax life\"","v":"Asset 4 - Tax life"},4,23.7733685032001,20,20,20,20,20,{"$f":"H34","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[{"$f":"\"Asset \"&B35&\" - capex (incurred)\"","v":"Asset 5 - capex (incurred)"},5,14.376530640535202,1.8967711132688274,3.6716393935328147,1.1795188001379486,1.6107648244728046,0.22508293581658001]
[{"$f":"\"Asset \"&B36&\" - capex (commissioned)\"","v":"Asset 5 - capex (commissioned)"},5,14.376530640535202,1.8967711132688274,3.6716393935328147,1.1795188001379486,1.6107648244728046,0.22508293581658001]
[{"$f":"\"Asset \"&B37&\" - tracking\"","v":"Asset 5 - tracking"},5,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B37)","v":1.73656107019426},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B37)","v":0.48404207898112439},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B37)","v":0}]
[{"$f":"\"Asset \"&B38&\" - Tax capex\"","v":"Asset 5 - Tax capex"},5,22.799799149297058,{"$f":"D36","v":1.8967711132688274},{"$f":"E36","v":3.6716393935328147},{"$f":"F36","v":1.1795188001379486},{"$f":"G36","v":1.6107648244728046},{"$f":"H36","v":0.22508293581658001},{"$f":"I36","v":0},{"$f":"J36","v":0},{"$f":"K36","v":0},{"$f":"L36","v":0},{"$f":"M36","v":0},{"$f":"N36","v":0},{"$f":"O36","v":0},{"$f":"P36","v":0},{"$f":"Q36","v":0},{"$f":"R36","v":0},{"$f":"S36","v":0},{"$f":"T36","v":0},{"$f":"U36","v":0},{"$f":"V36","v":0},{"$f":"W36","v":0},{"$f":"X36","v":0},{"$f":"Y36","v":0},{"$f":"Z36","v":0},{"$f":"AA36","v":0},{"$f":"AB36","v":0},{"$f":"AC36","v":0},{"$f":"AD36","v":0},{"$f":"AE36","v":0},{"$f":"AF36","v":0},{"$f":"AG36","v":0},{"$f":"AH36","v":0},{"$f":"AI36","v":0},{"$f":"AJ36","v":0},{"$f":"AK36","v":0},{"$f":"AL36","v":0},{"$f":"AM36","v":0},{"$f":"AN36","v":0},{"$f":"AO36","v":0},{"$f":"AP36","v":0},{"$f":"AQ36","v":0},{"$f":"AR36","v":0},{"$f":"AS36","v":0},{"$f":"AT36","v":0},{"$f":"AU36","v":0},{"$f":"AV36","v":0},{"$f":"AW36","v":0},{"$f":"AX36","v":0},{"$f":"AY36","v":0},{"$f":"AZ36","v":0},0,0,0,0,0,0,{"$f":"BG36","v":0}]
[{"$f":"\"Asset \"&B39&\" - TAB tracking\"","v":"Asset 5 - TAB tracking"},5]
[{"$f":"\"Asset \"&B40&\" - RAB life\"","v":"Asset 5 - RAB life"},5,"tracking",15,15,15,15,15,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H40),$H40)","v":15},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H40),$H40)","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[{"$f":"\"Asset \"&B41&\" - Tax life\"","v":"Asset 5 - Tax life"},5,33.722430687167133,20,20,20,20,20,{"$f":"H41","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[{"$f":"\"Asset \"&B42&\" - capex (incurred)\"","v":"Asset 6 - capex (incurred)"},6,0.98299936872206317]
[{"$f":"\"Asset \"&B43&\" - capex (commissioned)\"","v":"Asset 6 - capex (commissioned)"},6,0.98299936872206317]
[{"$f":"\"Asset \"&B44&\" - tracking\"","v":"Asset 6 - tracking"},6,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B44)","v":6.9911876570269385E-2},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B44)","v":4.2330967382915308E-3},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B44)","v":0}]
[{"$f":"\"Asset \"&B45&\" - Tax capex\"","v":"Asset 6 - Tax capex"},6,1.1227016918130377,{"$f":"D43","v":0},{"$f":"E43","v":0},{"$f":"F43","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0},{"$f":"I43","v":0},{"$f":"J43","v":0},{"$f":"K43","v":0},{"$f":"L43","v":0},{"$f":"M43","v":0},{"$f":"N43","v":0},{"$f":"O43","v":0},{"$f":"P43","v":0},{"$f":"Q43","v":0},{"$f":"R43","v":0},{"$f":"S43","v":0},{"$f":"T43","v":0},{"$f":"U43","v":0},{"$f":"V43","v":0},{"$f":"W43","v":0},{"$f":"X43","v":0},{"$f":"Y43","v":0},{"$f":"Z43","v":0},{"$f":"AA43","v":0},{"$f":"AB43","v":0},{"$f":"AC43","v":0},{"$f":"AD43","v":0},{"$f":"AE43","v":0},{"$f":"AF43","v":0},{"$f":"AG43","v":0},{"$f":"AH43","v":0},{"$f":"AI43","v":0},{"$f":"AJ43","v":0},{"$f":"AK43","v":0},{"$f":"AL43","v":0},{"$f":"AM43","v":0},{"$f":"AN43","v":0},{"$f":"AO43","v":0},{"$f":"AP43","v":0},{"$f":"AQ43","v":0},{"$f":"AR43","v":0},{"$f":"AS43","v":0},{"$f":"AT43","v":0},{"$f":"AU43","v":0},{"$f":"AV43","v":0},{"$f":"AW43","v":0},{"$f":"AX43","v":0},{"$f":"AY43","v":0},{"$f":"AZ43","v":0},0,0,0,0,0,0,{"$f":"BG43","v":0}]
[{"$f":"\"Asset \"&B46&\" - TAB tracking\"","v":"Asset 6 - TAB tracking"},6]
[{"$f":"\"Asset \"&B47&\" - RAB life\"","v":"Asset 6 - RAB life"},6,"tracking",15,15,15,15,15,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H47),$H47)","v":15},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H47),$H47)","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[{"$f":"\"Asset \"&B48&\" - Tax life\"","v":"Asset 6 - Tax life"},6,14.061911364036627,15,15,15,15,15,{"$f":"H48","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[{"$f":"\"Asset \"&B49&\" - capex (incurred)\"","v":"Asset 7 - capex (incurred)"},7,38.527331597427128,7.1179960615509303,5.564175503976112,5.7479914812150303,4.5180529055267629,5.4102679639936104,{"$f":"AVERAGE($D49:$H49)","v":5.6716967832524894},{"$f":"AVERAGE($D49:$H49)","v":5.6716967832524894},5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894]
[{"$f":"\"Asset \"&B50&\" - capex (commissioned)\"","v":"Asset 7 - capex (commissioned)"},7,38.527331597427128,7.1179960615509303,5.564175503976112,5.7479914812150303,4.5180529055267629,5.4102679639936104,{"$f":"AVERAGE($D50:$H50)","v":5.6716967832524894},5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894,5.6716967832524894]
[{"$f":"\"Asset \"&B51&\" - tracking\"","v":"Asset 7 - tracking"},7,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B51)","v":3.6756447104118863},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B51)","v":1.7708844933082588},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B51)","v":0}]
[{"$f":"\"Asset \"&B52&\" - Tax capex\"","v":"Asset 7 - Tax capex"},7,34.133491569376275,{"$f":"D50","v":7.1179960615509303},{"$f":"E50","v":5.564175503976112},{"$f":"F50","v":5.7479914812150303},{"$f":"G50","v":4.5180529055267629},{"$f":"H50","v":5.4102679639936104},{"$f":"I50","v":5.6716967832524894},{"$f":"J50","v":5.6716967832524894},{"$f":"K50","v":5.6716967832524894},{"$f":"L50","v":5.6716967832524894},{"$f":"M50","v":5.6716967832524894},{"$f":"N50","v":5.6716967832524894},{"$f":"O50","v":5.6716967832524894},{"$f":"P50","v":5.6716967832524894},{"$f":"Q50","v":5.6716967832524894},{"$f":"R50","v":5.6716967832524894},{"$f":"S50","v":5.6716967832524894},{"$f":"T50","v":5.6716967832524894},{"$f":"U50","v":5.6716967832524894},{"$f":"V50","v":5.6716967832524894},{"$f":"W50","v":5.6716967832524894},{"$f":"X50","v":0},{"$f":"Y50","v":0},{"$f":"Z50","v":0},{"$f":"AA50","v":0},{"$f":"AB50","v":0},{"$f":"AC50","v":0},{"$f":"AD50","v":0},{"$f":"AE50","v":0},{"$f":"AF50","v":0},{"$f":"AG50","v":0},{"$f":"AH50","v":0},{"$f":"AI50","v":0},{"$f":"AJ50","v":0},{"$f":"AK50","v":0},{"$f":"AL50","v":0},{"$f":"AM50","v":0},{"$f":"AN50","v":0},{"$f":"AO50","v":0},{"$f":"AP50","v":0},{"$f":"AQ50","v":0},{"$f":"AR50","v":0},{"$f":"AS50","v":0},{"$f":"AT50","v":0},{"$f":"AU50","v":0},{"$f":"AV50","v":0},{"$f":"AW50","v":0},{"$f":"AX50","v":0},{"$f":"AY50","v":0},{"$f":"AZ50","v":0},0,0,0,0,0,0,{"$f":"BG50","v":0}]
[{"$f":"\"Asset \"&B53&\" - TAB tracking\"","v":"Asset 7 - TAB tracking"},7]
[{"$f":"\"Asset \"&B54&\" - RAB life\"","v":"Asset 7 - RAB life"},7,"tracking",15,15,15,15,15,{"$f":"IF($J$2=$Q$2,MIN(I$6,$H54),$H54)","v":15},{"$f":"IF($J$2=$Q$2,MIN(J$6,$H54),$H54)","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[{"$f":"\"Asset \"&B55&\" - Tax life\"","v":"Asset 7 - Tax life"},7,11.293299585620714,15,15,15,15,15,{"$f":"H55","v":15},{"$f":"I55","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[{"$f":"\"Asset \"&B56&\" - capex (incurred)\"","v":"Asset 8 - capex (incurred)"},8,-0.35452225473049431]
[{"$f":"\"Asset \"&B57&\" - capex (commissioned)\"","v":"Asset 8 - capex (commissioned)"},8,-0.35452225473049431]
[{"$f":"\"Asset \"&B58&\" - tracking\"","v":"Asset 8 - tracking"},8,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!D$16:D$27,Depreciation!D$2:D$13),'Current approach'!$B58)","v":-0.35452225473049431},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!E$16:E$27,Depreciation!E$2:E$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!F$16:F$27,Depreciation!F$2:F$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!G$16:G$27,Depreciation!G$2:G$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!H$16:H$27,Depreciation!H$2:H$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!I$16:I$27,Depreciation!I$2:I$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!J$16:J$27,Depreciation!J$2:J$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!K$16:K$27,Depreciation!K$2:K$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!L$16:L$27,Depreciation!L$2:L$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!M$16:M$27,Depreciation!M$2:M$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!N$16:N$27,Depreciation!N$2:N$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!O$16:O$27,Depreciation!O$2:O$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!P$16:P$27,Depreciation!P$2:P$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Q$16:Q$27,Depreciation!Q$2:Q$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!R$16:R$27,Depreciation!R$2:R$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!S$16:S$27,Depreciation!S$2:S$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!T$16:T$27,Depreciation!T$2:T$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!U$16:U$27,Depreciation!U$2:U$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!V$16:V$27,Depreciation!V$2:V$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!W$16:W$27,Depreciation!W$2:W$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!X$16:X$27,Depreciation!X$2:X$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Y$16:Y$27,Depreciation!Y$2:Y$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!Z$16:Z$27,Depreciation!Z$2:Z$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AA$16:AA$27,Depreciation!AA$2:AA$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AB$16:AB$27,Depreciation!AB$2:AB$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AC$16:AC$27,Depreciation!AC$2:AC$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AD$16:AD$27,Depreciation!AD$2:AD$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AE$16:AE$27,Depreciation!AE$2:AE$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AF$16:AF$27,Depreciation!AF$2:AF$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AG$16:AG$27,Depreciation!AG$2:AG$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Current approach'!$B58)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Current approach'!$B58)","v":0}]
[{"$f":"\"Asset \"&B59&\" - Tax capex\"","v":"Asset 8 - Tax capex"},8,0,{"$f":"D57","v":0},{"$f":"E57","v":0},{"$f":"F57","v":0},{"$f":"G57","v":0},{"$f":"H57","v":0},{"$f":"I57","v":0},{"$f":"J57","v":0},{"$f":"K57","v":0},{"$f":"L57","v":0},{"$f":"M57","v":0},{"$f":"N57","v":0},{"$f":"O57","v":0},{"$f":"P57","v":0},{"$f":"Q57","v":0},{"$f":"R57","v":0},{"$f":"S57","v":0},{"$f":"T57","v":0},{"$f":"U57","v":0},{"$f":"V57","v":0},{"$f":"W57","v":0},{"$f":"X57","v":0},{"$f":"Y57","v":0},{"$f":"Z57","v":0},{"$f":"AA57","v":0},{"$f":"AB57","v":0},{"$f":"AC57","v":0},{"$f":"AD57","v":0},{"$f":"AE57","v":0},{"$f":"AF57","v":0},{"$f":"AG57","v":0},{"$f":"AH57","v":0},{"$f":"AI57","v":0},{"$f":"AJ57","v":0},{"$f":"AK57","v":0},{"$f":"AL57","v":0},{"$f":"AM57","v":0},{"$f":"AN57","v":0},{"$f":"AO57","v":0},{"$f":"AP57","v":0},{"$f":"AQ57","v":0},{"$f":"AR57","v":0},{"$f":"AS57","v":0},{"$f":"AT57","v":0},{"$f":"AU57","v":0},{"$f":"AV57","v":0},{"$f":"AW57","v":0},{"$f":"AX57","v":0},{"$f":"AY57","v":0},{"$f":"AZ57","v":0},0,0,0,0,0,0,{"$f":"BG57","v":0}]
[{"$f":"\"Asset \"&B60&\" - TAB tracking\"","v":"Asset 8 - TAB tracking"},8]
[{"$f":"\"Asset \"&B61&\" - RAB life\"","v":"Asset 8 - RAB life"},8,"tracking",5,5,5,5,5]
[{"$f":"\"Asset \"&B62&\" - Tax life\"","v":"Asset 8 - Tax life"},8,1,5,5,5,5,5]
[{"$f":"\"Asset \"&B63&\" - capex (incurred)\"","v":"Asset 9 - capex (incurred)"},9]
[{"$f":"\"Asset \"&B64&\" - capex (commissioned)\"","v":"Asset 9 - capex (commissioned)"},9]
[{"$f":"\"Asset \"&B65&\" - tracking\"","v":"Asset 9 - tracking"},9]
[{"$f":"\"Asset \"&B66&\" - Tax capex\"","v":"Asset 9 - Tax capex"},9,null,{"$f":"D64","v":0},{"$f":"E64","v":0},{"$f":"F64","v":0},{"$f":"G64","v":0},{"$f":"H64","v":0},{"$f":"I64","v":0},{"$f":"J64","v":0},{"$f":"K64","v":0},{"$f":"L64","v":0},{"$f":"M64","v":0},{"$f":"N64","v":0},{"$f":"O64","v":0},{"$f":"P64","v":0},{"$f":"Q64","v":0},{"$f":"R64","v":0},{"$f":"S64","v":0},{"$f":"T64","v":0},{"$f":"U64","v":0},{"$f":"V64","v":0},{"$f":"W64","v":0},{"$f":"X64","v":0},{"$f":"Y64","v":0},{"$f":"Z64","v":0},{"$f":"AA64","v":0},{"$f":"AB64","v":0},{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0},{"$f":"AH64","v":0},{"$f":"AI64","v":0},{"$f":"AJ64","v":0},{"$f":"AK64","v":0},{"$f":"AL64","v":0},{"$f":"AM64","v":0},{"$f":"AN64","v":0},{"$f":"AO64","v":0},{"$f":"AP64","v":0},{"$f":"AQ64","v":0},{"$f":"AR64","v":0},{"$f":"AS64","v":0},{"$f":"AT64","v":0},{"$f":"AU64","v":0},{"$f":"AV64","v":0},{"$f":"AW64","v":0},{"$f":"AX64","v":0},{"$f":"AY64","v":0},{"$f":"AZ64","v":0},0,0,0,0,0,0,{"$f":"BG64","v":0}]
[{"$f":"\"Asset \"&B67&\" - TAB tracking\"","v":"Asset 9 - TAB tracking"},9]
[{"$f":"\"Asset \"&B68&\" - RAB life\"","v":"Asset 9 - RAB life"},9]
[{"$f":"\"Asset \"&B69&\" - Tax life\"","v":"Asset 9 - Tax life"},9]
[{"$f":"\"Asset \"&B70&\" - capex (incurred)\"","v":"Asset 10 - capex (incurred)"},10]
[{"$f":"\"Asset \"&B71&\" - capex (commissioned)\"","v":"Asset 10 - capex (commissioned)"},10]
[{"$f":"\"Asset \"&B72&\" - tracking\"","v":"Asset 10 - tracking"},10]
[{"$f":"\"Asset \"&B73&\" - Tax capex\"","v":"Asset 10 - Tax capex"},10,null,{"$f":"D71","v":0},{"$f":"E71","v":0},{"$f":"F71","v":0},{"$f":"G71","v":0},{"$f":"H71","v":0},{"$f":"I71","v":0},{"$f":"J71","v":0},{"$f":"K71","v":0},{"$f":"L71","v":0},{"$f":"M71","v":0},{"$f":"N71","v":0},{"$f":"O71","v":0},{"$f":"P71","v":0},{"$f":"Q71","v":0},{"$f":"R71","v":0},{"$f":"S71","v":0},{"$f":"T71","v":0},{"$f":"U71","v":0},{"$f":"V71","v":0},{"$f":"W71","v":0},{"$f":"X71","v":0},{"$f":"Y71","v":0},{"$f":"Z71","v":0},{"$f":"AA71","v":0},{"$f":"AB71","v":0},{"$f":"AC71","v":0},{"$f":"AD71","v":0},{"$f":"AE71","v":0},{"$f":"AF71","v":0},{"$f":"AG71","v":0},{"$f":"AH71","v":0},{"$f":"AI71","v":0},{"$f":"AJ71","v":0},{"$f":"AK71","v":0},{"$f":"AL71","v":0},{"$f":"AM71","v":0},{"$f":"AN71","v":0},{"$f":"AO71","v":0},{"$f":"AP71","v":0},{"$f":"AQ71","v":0},{"$f":"AR71","v":0},{"$f":"AS71","v":0},{"$f":"AT71","v":0},{"$f":"AU71","v":0},{"$f":"AV71","v":0},{"$f":"AW71","v":0},{"$f":"AX71","v":0},{"$f":"AY71","v":0},{"$f":"AZ71","v":0},0,0,0,0,0,0,{"$f":"BG71","v":0}]
[{"$f":"\"Asset \"&B74&\" - TAB tracking\"","v":"Asset 10 - TAB tracking"},10]
[{"$f":"\"Asset \"&B75&\" - RAB life\"","v":"Asset 10 - RAB life"},10]
[{"$f":"\"Asset \"&B76&\" - Tax life\"","v":"Asset 10 - Tax life"},10]
[{"$f":"\"Asset \"&B77&\" - capex (incurred)\"","v":"Asset 11 - capex (incurred)"},11]
[{"$f":"\"Asset \"&B78&\" - capex (commissioned)\"","v":"Asset 11 - capex (commissioned)"},11]
[{"$f":"\"Asset \"&B79&\" - tracking\"","v":"Asset 11 - tracking"},{"$f":"B72+1","v":11}]
[{"$f":"\"Asset \"&B80&\" - Tax capex\"","v":"Asset 11 - Tax capex"},11,null,{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B81&\" - TAB tracking\"","v":"Asset 11 - TAB tracking"},11]
[{"$f":"\"Asset \"&B82&\" - RAB life\"","v":"Asset 11 - RAB life"},11]
[{"$f":"\"Asset \"&B83&\" - Tax life\"","v":"Asset 11 - Tax life"},11]
[{"$f":"\"Asset \"&B84&\" - capex (incurred)\"","v":"Asset 12 - capex (incurred)"},12]
[{"$f":"\"Asset \"&B85&\" - capex (commissioned)\"","v":"Asset 12 - capex (commissioned)"},12]
[{"$f":"\"Asset \"&B86&\" - tracking\"","v":"Asset 12 - tracking"},12]
[{"$f":"\"Asset \"&B87&\" - Tax capex\"","v":"Asset 12 - Tax capex"},12,null,{"$f":"D85","v":0},{"$f":"E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B88&\" - TAB tracking\"","v":"Asset 12 - TAB tracking"},12]
[{"$f":"\"Asset \"&B89&\" - RAB life\"","v":"Asset 12 - RAB life"},12]
[{"$f":"\"Asset \"&B90&\" - Tax life\"","v":"Asset 12 - Tax life"},12]
[{"$f":"\"Asset \"&B91&\" - capex (incurred)\"","v":"Asset 13 - capex (incurred)"},13]
[{"$f":"\"Asset \"&B92&\" - capex (commissioned)\"","v":"Asset 13 - capex (commissioned)"},13]
[{"$f":"\"Asset \"&B93&\" - tracking\"","v":"Asset 13 - tracking"},13]
[{"$f":"\"Asset \"&B94&\" - Tax capex\"","v":"Asset 13 - Tax capex"},13,null,{"$f":"D92","v":0},{"$f":"E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B95&\" - TAB tracking\"","v":"Asset 13 - TAB tracking"},13]
[{"$f":"\"Asset \"&B96&\" - RAB life\"","v":"Asset 13 - RAB life"},13]
[{"$f":"\"Asset \"&B97&\" - Tax life\"","v":"Asset 13 - Tax life"},13]
[{"$f":"\"Asset \"&B98&\" - capex (incurred)\"","v":"Asset 14 - capex (incurred)"},14]
[{"$f":"\"Asset \"&B99&\" - capex (commissioned)\"","v":"Asset 14 - capex (commissioned)"},14]
[{"$f":"\"Asset \"&B100&\" - tracking\"","v":"Asset 14 - tracking"},14]
[{"$f":"\"Asset \"&B101&\" - Tax capex\"","v":"Asset 14 - Tax capex"},14,null,{"$f":"D99","v":0},{"$f":"E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B102&\" - TAB tracking\"","v":"Asset 14 - TAB tracking"},14]
[{"$f":"\"Asset \"&B103&\" - RAB life\"","v":"Asset 14 - RAB life"},14]
[{"$f":"\"Asset \"&B104&\" - Tax life\"","v":"Asset 14 - Tax life"},14]
[{"$f":"\"Asset \"&B105&\" - capex (incurred)\"","v":"Asset 15 - capex (incurred)"},15]
[{"$f":"\"Asset \"&B106&\" - capex (commissioned)\"","v":"Asset 15 - capex (commissioned)"},15]
[{"$f":"\"Asset \"&B107&\" - tracking\"","v":"Asset 15 - tracking"},15]
[{"$f":"\"Asset \"&B108&\" - Tax capex\"","v":"Asset 15 - Tax capex"},15,null,{"$f":"D106","v":0},{"$f":"E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B109&\" - TAB tracking\"","v":"Asset 15 - TAB tracking"},15]
[{"$f":"\"Asset \"&B110&\" - RAB life\"","v":"Asset 15 - RAB life"},15]
[{"$f":"\"Asset \"&B111&\" - Tax life\"","v":"Asset 15 - Tax life"},15]
[{"$f":"\"Asset \"&B112&\" - capex (incurred)\"","v":"Asset 16 - capex (incurred)"},16]
[{"$f":"\"Asset \"&B113&\" - capex (commissioned)\"","v":"Asset 16 - capex (commissioned)"},16]
[{"$f":"\"Asset \"&B114&\" - tracking\"","v":"Asset 16 - tracking"},16]
[{"$f":"\"Asset \"&B115&\" - Tax capex\"","v":"Asset 16 - Tax capex"},16,null,{"$f":"D113","v":0},{"$f":"E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B116&\" - TAB tracking\"","v":"Asset 16 - TAB tracking"},16]
[{"$f":"\"Asset \"&B117&\" - RAB life\"","v":"Asset 16 - RAB life"},16]
[{"$f":"\"Asset \"&B118&\" - Tax life\"","v":"Asset 16 - Tax life"},16]
[{"$f":"\"Asset \"&B119&\" - capex (incurred)\"","v":"Asset 17 - capex (incurred)"},17]
[{"$f":"\"Asset \"&B120&\" - capex (commissioned)\"","v":"Asset 17 - capex (commissioned)"},17]
[{"$f":"\"Asset \"&B121&\" - tracking\"","v":"Asset 17 - tracking"},17]
[{"$f":"\"Asset \"&B122&\" - Tax capex\"","v":"Asset 17 - Tax capex"},17,null,{"$f":"D120","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B123&\" - TAB tracking\"","v":"Asset 17 - TAB tracking"},17]
[{"$f":"\"Asset \"&B124&\" - RAB life\"","v":"Asset 17 - RAB life"},17]
[{"$f":"\"Asset \"&B125&\" - Tax life\"","v":"Asset 17 - Tax life"},17]
[{"$f":"\"Asset \"&B126&\" - capex (incurred)\"","v":"Asset 18 - capex (incurred)"},18]
[{"$f":"\"Asset \"&B127&\" - capex (commissioned)\"","v":"Asset 18 - capex (commissioned)"},18]
[{"$f":"\"Asset \"&B128&\" - tracking\"","v":"Asset 18 - tracking"},18]
[{"$f":"\"Asset \"&B129&\" - Tax capex\"","v":"Asset 18 - Tax capex"},18,null,{"$f":"D127","v":0},{"$f":"E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B130&\" - TAB tracking\"","v":"Asset 18 - TAB tracking"},18]
[{"$f":"\"Asset \"&B131&\" - RAB life\"","v":"Asset 18 - RAB life"},18]
[{"$f":"\"Asset \"&B132&\" - Tax life\"","v":"Asset 18 - Tax life"},18]
[{"$f":"\"Asset \"&B133&\" - capex (incurred)\"","v":"Asset 19 - capex (incurred)"},19]
[{"$f":"\"Asset \"&B134&\" - capex (commissioned)\"","v":"Asset 19 - capex (commissioned)"},19]
[{"$f":"\"Asset \"&B135&\" - tracking\"","v":"Asset 19 - tracking"},19]
[{"$f":"\"Asset \"&B136&\" - Tax capex\"","v":"Asset 19 - Tax capex"},19,null,{"$f":"D134","v":0},{"$f":"E134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B137&\" - TAB tracking\"","v":"Asset 19 - TAB tracking"},19]
[{"$f":"\"Asset \"&B138&\" - RAB life\"","v":"Asset 19 - RAB life"},19]
[{"$f":"\"Asset \"&B139&\" - Tax life\"","v":"Asset 19 - Tax life"},19]
[{"$f":"\"Asset \"&B140&\" - capex (incurred)\"","v":"Asset 20 - capex (incurred)"},20]
[{"$f":"\"Asset \"&B141&\" - capex (commissioned)\"","v":"Asset 20 - capex (commissioned)"},20]
[{"$f":"\"Asset \"&B142&\" - tracking\"","v":"Asset 20 - tracking"},20]
[{"$f":"\"Asset \"&B143&\" - Tax capex\"","v":"Asset 20 - Tax capex"},{"$f":"B136+1","v":20},null,{"$f":"D141","v":0},{"$f":"E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B144&\" - TAB tracking\"","v":"Asset 20 - TAB tracking"},20]
[{"$f":"\"Asset \"&B145&\" - RAB life\"","v":"Asset 20 - RAB life"},20]
[{"$f":"\"Asset \"&B146&\" - Tax life\"","v":"Asset 20 - Tax life"},20]
[{"$f":"\"Asset \"&B147&\" - capex (incurred)\"","v":"Asset 21 - capex (incurred)"},21]
[{"$f":"\"Asset \"&B148&\" - capex (commissioned)\"","v":"Asset 21 - capex (commissioned)"},21]
[{"$f":"\"Asset \"&B149&\" - tracking\"","v":"Asset 21 - tracking"},21]
[{"$f":"\"Asset \"&B150&\" - Tax capex\"","v":"Asset 21 - Tax capex"},21,null,{"$f":"D148","v":0},{"$f":"E148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B151&\" - TAB tracking\"","v":"Asset 21 - TAB tracking"},21]
[{"$f":"\"Asset \"&B152&\" - RAB life\"","v":"Asset 21 - RAB life"},21]
[{"$f":"\"Asset \"&B153&\" - Tax life\"","v":"Asset 21 - Tax life"},21]
[{"$f":"\"Asset \"&B154&\" - capex (incurred)\"","v":"Asset 22 - capex (incurred)"},22]
[{"$f":"\"Asset \"&B155&\" - capex (commissioned)\"","v":"Asset 22 - capex (commissioned)"},22]
[{"$f":"\"Asset \"&B156&\" - tracking\"","v":"Asset 22 - tracking"},22]
[{"$f":"\"Asset \"&B157&\" - Tax capex\"","v":"Asset 22 - Tax capex"},22,null,{"$f":"D155","v":0},{"$f":"E155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B158&\" - TAB tracking\"","v":"Asset 22 - TAB tracking"},22]
[{"$f":"\"Asset \"&B159&\" - RAB life\"","v":"Asset 22 - RAB life"},22]
[{"$f":"\"Asset \"&B160&\" - Tax life\"","v":"Asset 22 - Tax life"},22]
[{"$f":"\"Asset \"&B161&\" - capex (incurred)\"","v":"Asset 23 - capex (incurred)"},23]
[{"$f":"\"Asset \"&B162&\" - capex (commissioned)\"","v":"Asset 23 - capex (commissioned)"},23]
[{"$f":"\"Asset \"&B163&\" - tracking\"","v":"Asset 23 - tracking"},23]
[{"$f":"\"Asset \"&B164&\" - Tax capex\"","v":"Asset 23 - Tax capex"},23,null,{"$f":"D162","v":0},{"$f":"E162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B165&\" - TAB tracking\"","v":"Asset 23 - TAB tracking"},23]
[{"$f":"\"Asset \"&B166&\" - RAB life\"","v":"Asset 23 - RAB life"},23]
[{"$f":"\"Asset \"&B167&\" - Tax life\"","v":"Asset 23 - Tax life"},23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B168&\" - capex (incurred)\"","v":"Asset 24 - capex (incurred)"},24]
[{"$f":"\"Asset \"&B169&\" - capex (commissioned)\"","v":"Asset 24 - capex (commissioned)"},24]
[{"$f":"\"Asset \"&B170&\" - tracking\"","v":"Asset 24 - tracking"},24]
[{"$f":"\"Asset \"&B171&\" - Tax capex\"","v":"Asset 24 - Tax capex"},24,null,{"$f":"D169","v":0},{"$f":"E169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B172&\" - TAB tracking\"","v":"Asset 24 - TAB tracking"},24]
[{"$f":"\"Asset \"&B173&\" - RAB life\"","v":"Asset 24 - RAB life"},24]
[{"$f":"\"Asset \"&B174&\" - Tax life\"","v":"Asset 24 - Tax life"},24]
[{"$f":"\"Asset \"&B175&\" - capex (incurred)\"","v":"Asset 25 - capex (incurred)"},25]
[{"$f":"\"Asset \"&B176&\" - capex (commissioned)\"","v":"Asset 25 - capex (commissioned)"},25]
[{"$f":"\"Asset \"&B177&\" - tracking\"","v":"Asset 25 - tracking"},25]
[{"$f":"\"Asset \"&B178&\" - Tax capex\"","v":"Asset 25 - Tax capex"},25,null,{"$f":"D176","v":0},{"$f":"E176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B179&\" - TAB tracking\"","v":"Asset 25 - TAB tracking"},25]
[{"$f":"\"Asset \"&B180&\" - RAB life\"","v":"Asset 25 - RAB life"},25]
[{"$f":"\"Asset \"&B181&\" - Tax life\"","v":"Asset 25 - Tax life"},25]
[{"$f":"\"Asset \"&B182&\" - capex (incurred)\"","v":"Asset 26 - capex (incurred)"},26]
[{"$f":"\"Asset \"&B183&\" - capex (commissioned)\"","v":"Asset 26 - capex (commissioned)"},26]
[{"$f":"\"Asset \"&B184&\" - tracking\"","v":"Asset 26 - tracking"},26]
[{"$f":"\"Asset \"&B185&\" - Tax capex\"","v":"Asset 26 - Tax capex"},26,null,{"$f":"D183","v":0},{"$f":"E183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B186&\" - TAB tracking\"","v":"Asset 26 - TAB tracking"},26]
[{"$f":"\"Asset \"&B187&\" - RAB life\"","v":"Asset 26 - RAB life"},26]
[{"$f":"\"Asset \"&B188&\" - Tax life\"","v":"Asset 26 - Tax life"},26]
[{"$f":"\"Asset \"&B189&\" - capex (incurred)\"","v":"Asset 27 - capex (incurred)"},27]
[{"$f":"\"Asset \"&B190&\" - capex (commissioned)\"","v":"Asset 27 - capex (commissioned)"},27]
[{"$f":"\"Asset \"&B191&\" - tracking\"","v":"Asset 27 - tracking"},27]
[{"$f":"\"Asset \"&B192&\" - Tax capex\"","v":"Asset 27 - Tax capex"},27,null,{"$f":"D190","v":0},{"$f":"E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B193&\" - TAB tracking\"","v":"Asset 27 - TAB tracking"},27]
[{"$f":"\"Asset \"&B194&\" - RAB life\"","v":"Asset 27 - RAB life"},27]
[{"$f":"\"Asset \"&B195&\" - Tax life\"","v":"Asset 27 - Tax life"},27]
[{"$f":"\"Asset \"&B196&\" - capex (incurred)\"","v":"Asset 28 - capex (incurred)"},28]
[{"$f":"\"Asset \"&B197&\" - capex (commissioned)\"","v":"Asset 28 - capex (commissioned)"},28]
[{"$f":"\"Asset \"&B198&\" - tracking\"","v":"Asset 28 - tracking"},28]
[{"$f":"\"Asset \"&B199&\" - Tax capex\"","v":"Asset 28 - Tax capex"},28,null,{"$f":"D197","v":0},{"$f":"E197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B200&\" - TAB tracking\"","v":"Asset 28 - TAB tracking"},28]
[{"$f":"\"Asset \"&B201&\" - RAB life\"","v":"Asset 28 - RAB life"},28]
[{"$f":"\"Asset \"&B202&\" - Tax life\"","v":"Asset 28 - Tax life"},28]
[{"$f":"\"Asset \"&B203&\" - capex (incurred)\"","v":"Asset 29 - capex (incurred)"},29]
[{"$f":"\"Asset \"&B204&\" - capex (commissioned)\"","v":"Asset 29 - capex (commissioned)"},29]
[{"$f":"\"Asset \"&B205&\" - tracking\"","v":"Asset 29 - tracking"},29]
[{"$f":"\"Asset \"&B206&\" - Tax capex\"","v":"Asset 29 - Tax capex"},29,null,{"$f":"D204","v":0},{"$f":"E204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B207&\" - TAB tracking\"","v":"Asset 29 - TAB tracking"},{"$f":"B200+1","v":29}]
[{"$f":"\"Asset \"&B208&\" - RAB life\"","v":"Asset 29 - RAB life"},29]
[{"$f":"\"Asset \"&B209&\" - Tax life\"","v":"Asset 29 - Tax life"},29]
[{"$f":"\"Asset \"&B210&\" - capex (incurred)\"","v":"Asset 30 - capex (incurred)"},30]
[{"$f":"\"Asset \"&B211&\" - capex (commissioned)\"","v":"Asset 30 - capex (commissioned)"},30]
[{"$f":"\"Asset \"&B212&\" - tracking\"","v":"Asset 30 - tracking"},30]
[{"$f":"\"Asset \"&B213&\" - Tax capex\"","v":"Asset 30 - Tax capex"},30,null,{"$f":"D211","v":0},{"$f":"E211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B214&\" - TAB tracking\"","v":"Asset 30 - TAB tracking"},30]
[{"$f":"\"Asset \"&B215&\" - RAB life\"","v":"Asset 30 - RAB life"},30]
[{"$f":"\"Asset \"&B216&\" - Tax life\"","v":"Asset 30 - Tax life"},30]
["Non-depreciating - capex (incurred)"]
["Non-depreciating - capex (commissioned)"]
["Non-depreciating - Tax capex",null,null,{"$f":"D218","v":0},{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA218","v":0},0,0,0,0,0,{"$f":"BG218","v":0}]
["\\/ Other inputs \\/"]
["Opex",null,null,33.464429366093377,32.992907218990418,33.595962434040416,33.978871642830057,35.612880947136595,{"$f":"IF($L$2=$R$2,(AVERAGE($D221:$H221)*0.5*(($AG$5-I$5)/($AG$5-$H$5)))+AVERAGE($D221:$H221)*0.5,AVERAGE($D221:$H221))","v":33.929010321818176},33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176,33.929010321818176]
["RoD",null,{"$f":"D222","v":4.5922066557465405E-2},4.5922066557465405E-2,4.4121357324422086E-2,4.5524761326787497E-2,3.6359653382425847E-2,3.3172182324079327E-2,{"$f":"H222","v":3.3172182324079327E-2},{"$f":"I222","v":3.3172182324079327E-2},{"$f":"J222","v":3.3172182324079327E-2},3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2]
["RoE",null,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,{"$f":"I223","v":5.0661850424048353E-2},{"$f":"J223","v":5.0661850424048353E-2},5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2]
["WACC",null,{"$f":"C222*C$227+C223*(1-C$227)","v":4.7817980104098587E-2},{"$f":"D222*D$227+D223*(1-D$227)","v":4.7817980104098587E-2},4.6737554564272595E-2,4.7579596965691841E-2,4.2080532199074851E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,{"$f":"BA222*BA$227+BA223*(1-BA$227)","v":4.0168049564066943E-2},4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,{"$f":"BG222*BG$227+BG223*(1-BG$227)","v":4.0168049564066943E-2}]
["inflation",null,1.9993872504847632E-2,1.9993872504847632E-2,1.9993872504847632E-2,1.9993872504847632E-2,1.9993872504847632E-2,1.9993872504847632E-2,2.5000000000000001E-2,{"$f":"I225","v":2.5000000000000001E-2},{"$f":"J225","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["gamma",null,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,{"$f":"H226","v":0.58499999999999996},0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,{"$f":"X226","v":0.58499999999999996},0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996]
["Gearing",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"X227","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,1,{"$f":"C229*(1+C$225)","v":1.0199938725048476},{"$f":"D229*(1+D$225)","v":1.0403874999474354},1.0611888749770215,1.0824061500468747,1.1040476406093749,1.1261218283749965,1.1542748740843713,1.1831317459364805,1.2127100395848924,1.2430277905745146,1.2741034853388773,1.3059560724723491,1.3386049742841577,1.3720700986412615,1.4063718511072929,1.441531147384975,1.4775694260695993,1.5145086617213392,1.5523713782643727,1.5911806627209819,1.6309601792890063,1.6717341837712312,1.7135275383655117,1.7563657268246493,1.8002748699952653,1.8452817417451468,1.8914137852887754,1.9386991299209946,1.9871666081690194,2.0368457733732446,2.0877669177075755,2.1399610906502646,2.193460117916521,2.2482966208644339,2.3045040363860445,2.3621166372956952,2.4211695532280872,2.4816987920587894,2.5437412618602591,2.6073347934067654,2.6725181632419344,2.7393311173229824,2.8078143952560568,2.8780097551374579,2.9499599990158942,3.0237089989912915,3.0993017239660734,3.1767842670652251,3.2562038737418555,3.3376089705854017,3.4210491948500366,3.5065754247212872,3.5942398103393192,3.6840958055978019,3.7761982007377468,3.8706031557561902]
[]
[null,null,"Years"]
["Building blocks",null,0,{"$f":"C232+1","v":1},{"$f":"D232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["RoE",null,0,{"$f":"(C1872*(1-D$227))*D$223","v":7.6334715703352538},7.7819294551108475,7.8747110926280053,7.8611570010477738,7.8044248149858824,7.7185503532040736,7.6247332243567421,7.5124914703584391,7.380739753788701,7.2591253893651597,7.1294154425681242,7.0280281516228245,6.953901343350477,6.8613431859178435,6.7492201288432838,6.6182188353791247,6.4654459101046031,6.3077316178983134,6.1455437455041251,5.9740453374785067,5.7911656966630733,5.4065212214270382,5.0119289094557136,4.6074543683490292,4.1931807684008637,3.9721578326998412,3.7604583162865532,3.5502907649102466,3.342229077508108,3.1368840151982207,2.9349049138195844,2.7380734318389126,{"$f":"(AI1872*(1-AJ$227))*AJ$223","v":2.5541407131992568},2.381548800009905,2.2185839044015259,2.0655714237383589,1.9235465614358283,1.8790844196865719,1.8464969200822527,1.811105617735413,1.7727906896961807,1.7314280742439017,1.6868893338379487,1.6390415138652954,1.5877469970603608,1.5328633534690137,1.4742431858249367,1.4117339702027376,1.3451778918082882,1.2744116757627395,1.1992664127325332,1.1195673792534646,1.0354052419509678,0.94662900286792073,0.85314866704220838,0.75485802497440468]
["RoD",null,0,{"$f":"(C1872*D$227)*D$222","v":10.378957339201063},10.165912435743028,10.614328336074488,8.4628455539174965,7.665229380598876,7.5808865285504998,7.4887426704838376,7.3785027987605947,7.2491009334424108,7.1296556160255262,7.0022591045958302,6.9026801016844379,6.8298753784499748,6.7389680374753533,6.6288447456627146,6.5001799193157721,6.3501317680252773,6.1952303813095417,6.0359352027250077,5.8674955461087128,5.6878776461194533,5.3100934784761362,4.9225388982496483,4.5252783428988037,4.1183934993378015,3.9013126073201665,3.6933888472047776,3.4869697288394099,3.28261891541502,3.0809362748498552,2.8825595617855395,2.6892386580069574,{"$f":"(AI1872*AJ$227)*AJ$222","v":2.5085864623111407},2.3390728036886013,2.1790144604491406,2.0287310263483347,1.8892392414820804,1.8455701020720459,1.8135638152118483,1.7788037326948458,1.7411721686674857,1.7005472741058234,1.656802902210661,1.6098084696744241,1.5594288136974936,1.5055240446281704,1.44794939409682,1.3865550585110094,1.3211860377745979,1.2516819690897965,1.1778769556971458,1.0995993904041814,1.0169383227562048,0.92974544791272107,0.83793237601232951,0.74139479184989943]
["RonC",null,null,{"$f":"SUM(D233:D234)","v":18.012428909536318},{"$f":"SUM(E233:E234)","v":17.947841890853876},18.489039428702494,16.324002554965269,15.469654195584759,15.299436881754573,15.11347589484058,14.890994269119034,14.629840687231113,14.388781005390687,14.131674547163954,13.930708253307262,13.783776721800452,13.600311223393197,13.378064874505998,13.118398754694898,12.81557767812988,12.502961999207855,12.181478948229133,11.84154088358722,11.479043342782527,10.716614699903175,9.9344678077053619,9.1327327112478329,8.3115742677386653,7.8734704400200073,7.4538471634913304,7.0372604937496561,6.6248479929231276,6.2178202900480759,5.8174644756051244,5.42731208984587,5.062727175510398,4.7206216036985058,4.3975983648506665,4.094302450086694,3.8127858029179089,3.7246545217586178,3.6600607352941008,3.5899093504302586,3.5139628583636666,3.4319753483497251,3.3436922360486099,3.2488499835397198,3.1471758107578545,3.0383873980971838,2.9221925799217567,2.798289028713747,2.6663639295828858,{"$f":"SUM(BA233:BA234)","v":2.5260936448525362},2.377143368429679,2.219166769657646,2.0523435647071726,1.8763744507806419,1.6910810430545378,{"$f":"SUM(BG233:BG234)","v":1.4962528168243041}]
["RegDep",null,{"$f":"C1871-C1869","v":0},{"$f":"D1871-D1869","v":7.7448614238896001},{"$f":"E1871-E1869","v":9.0992791311030921},10.136319888668769,11.079203186978766,12.016873197198441,11.063680606772163,12.133729473359349,13.261357580448955,12.930107544048383,13.502819303952288,12.282738207628636,11.119510735154146,12.215578519102657,13.372246881376165,14.499810693438606,15.775053882481926,16.224799496088337,16.656608957340154,17.332382987633075,18.115747511452227,18.980972468262316,19.471866338700607,19.959522684286274,20.443074842343115,10.906773728704295,10.446692858695794,10.371095292471932,10.267177652445941,10.133120908095258,9.9670215205345141,9.7130029959998954,9.0764903522131473,8.5168579387018006,8.0417954656381063,7.5506756752085593,7.0084719129758479,2.1940642405034874,1.6080886965022185,1.7464473785801413,1.8907189393266459,2.0411125484988628,2.197844138792612,2.3611366132582363,2.5312200588603968,2.7083319663593795,2.8927174566965235,3.0846295140715485,3.2843292259048908,3.4920860298836049,{"$f":"BA1871-BA1869","v":3.7081779682950646},3.9328919498584201,4.1531318239486632,4.380822963431787,4.6129550659552425,4.8503282669846444,{"$f":"BG1871-BG1869","v":30.696074896239178}]
["Tax",null,null,0.60367005561657172,0.5715220793970025,0.54191967820787901,0.56356245547645012,0.61430572918877779,0.40297010722011622,0.50348779193482507,0.61250397145413871,0.51366583414485278,0.54672439157461017,0.32519354056944078,0.54674250299440519,0.66450995192395401,0.78888930406721403,0.91810147686465327,1.0544923831851234,0.9148828449884111,0.91808065023840935,1.0465917755503686,1.1216894803342259,1.2234025757025326,1.3920791387499041,1.535868585598789,2.0365741757285036,0.719682474432355,0.70788582923333732,0.7407578782403077,1.3074085943604992,1.3141274721769809,1.3092783625613926,1.2859872486473645,1.1737241658445792,1.1118579578705536,1.1552160352882164,1.0886141707887069,1.0101297629697705,0.46277970642499339,0.37318478767818952,0.38827643665564926,0.403805158513308,0.5419857707010215,0.55842857876317653,0.57534903207216304,0.59276131154024225,0.61067995105651351,0.62911985202673582,0.64809629784412404,0.66762496833612339,0.68772195422870297,0.70840377166662083,0.72968737682536899,0.74955899345300481,0.76998385184673546,0.79035245214211358,0.81080564821116508,4.4722767200546549]
["Opex",null,null,{"$f":"D221*D229","v":34.133512900286526},{"$f":"E221*E229","v":34.325408257563133},35.651661579149625,36.778939637852609,39.318317184988715,38.208199138560012,39.163404117024008,40.14248921994961,41.146051450448347,42.174702736709548,43.22907030512728,44.309797062755457,45.417541989324342,46.552980539057444,47.716805052533878,48.909725178847218,50.132468308318394,51.385780016026352,52.670424516427005,53.987185129337682,55.336864757571114,56.720286376510387,58.13829353592314,59.591750874321207,61.081544646179232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR221*AR229","v":0},0,0,0,0,0,0,0,0,{"$f":"BA221*BA229","v":0},0,0,0,0,0,{"$f":"BG221*BG229","v":0}]
["Nominal revenue",null,null,{"$f":"SUM(D235:D238)","v":60.494473289329015},{"$f":"SUM(E235:E238)","v":61.944051358917108},64.818940574728771,64.745707835273095,67.419150306960688,64.974286734306872,66.91409727715876,68.907345040971734,69.219665515872691,70.613027437627139,69.968676600489317,69.906758554211279,72.081407182151395,74.314427947894018,76.512782097343134,78.857670199209167,80.087728327525028,81.463431622812777,83.230878227839582,85.066163004711356,87.020283144318483,88.300846553864076,89.568152613513561,91.204132603640659,81.019575117054544,19.028049127949139,18.565700334203569,18.611846740556096,18.072096373195368,17.494120173143983,16.816454720252384,15.677526607903596,14.691443072082752,13.917633104624828,13.036888210847932,12.112904126032312,6.4696297498463897,5.7059280059390254,5.7947845505298918,5.8844334482702116,{"$f":"SUM(AR235:AR238)","v":6.0970611775635515},6.1882480659055128,6.280177881379009,6.3728313539403585,6.4661877281737477,6.5602247068204429,6.6549183918374295,6.7502432229547606,6.8461719136951942,{"$f":"SUM(BA235:BA238)","v":6.9426753848142218},7.0397226951134684,7.1218575870593144,7.2031503799856953,7.2796819688779975,7.3522149582503467,{"$f":"SUM(BG235:BG238)","v":36.664604433118143}]
[null,null,null,null,null,null,null,{"$f":"$H$239*10^6/Demand!$H$3","v":10.981300170028472}]
["RAB (real)"]
["real ORAB - currrent",null,0,{"$f":"C$242+SUMIF($B$243:$B$1864,\"capex (incurred)\",C$243:C$1864)-C$1865","v":376.68736467587496},376.48587505111647,373.50675801028524,365.55501130318976,355.80300385002181,344.9903029650057,332.42352944507195,319.47585540311951,306.14728083914832,293.69032474437154,281.33651020655719,270.50655536382777,261.06658449238785,251.24571309892923,241.04394118345189,230.52694752578785,219.63328644284337,208.96785120263013,198.54525613963912,188.20979805820252,177.9064273347509,161.88803546226615,146.25054411180011,130.99395328335277,116.11826297692416,107.18641879003408,98.86951841002427,90.933518552033178,83.378419216060806,76.20422040210714,69.410922110172194,63.024334250410455,{"$f":"AI$242+SUMIF($B$243:$B$1864,\"capex (incurred)\",AI$243:AI$1864)-AI$1865","v":57.204429773468696},51.885060451758498,47.001434138302066,42.537273651444551,38.491450910927199,36.605137029877703,35.023051968153709,33.440966906429715,31.858881844705721,30.276796782981727,28.694711721257733,27.112626659533738,25.530541597809744,23.94845653608575,22.366371474361756,20.784286412637762,19.202201350913768,17.620116289189774,16.03803122746578,14.455946165741786,12.877680270497622,11.303447179665222,9.7343287095436306,8.1711607334855181]
[{"$f":"\"Asset \"&BI243&\" - capex (incurred)\"","v":"Asset 1 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A243,$A$7:$A$76,0))","v":93.889993157005776},{"$f":"INDEX(D$7:D$76,MATCH($A243,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0.19095832399155005},0.20164022058809367,0.25573103554054555,0.29752470317385382,0.23218750879670477,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A243,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A243,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A243,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A243,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A243,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,1]
[{"$f":"\"Asset \"&BI244&\" - capex (commissioned)\"","v":"Asset 1 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A244,$A$7:$A$76,0))","v":93.889993157005776},0.19095832399155005,0.20164022058809367,0.25573103554054555,0.29752470317385382,0.23218750879670477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[{"$f":"\"Asset \"&BI245&\" - Depreciation\"","v":"Asset 1 - Depreciation"},"Depreciation",{"$f":"SUM(C246:C296)","v":0},{"$f":"SUM(D246:D296)","v":1.5585242258821794},1.5623433923620105,1.5663761967737724,1.5714908174845832,1.5774413115480603,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,1.5820850617239943,{"$f":"SUM(BA246:BA296)","v":1.5820850617239943},1.5820850617239943,1.5782658952441633,1.5742330908324014,1.5691184701215906,1.5631679760581134,{"$f":"SUM(BG246:BG296)","v":8.1711607334858591},null,1]
[{"$f":"\"Asset \"&BI246","v":"Asset 1"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:C246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:D246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:E246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:F246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:G246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:H246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:I246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:J246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:K246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:L246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:M246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:N246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:O246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:P246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Q246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:R246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:S246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:T246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:U246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:V246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:W246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:X246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Y246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Z246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AA246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AB246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AC246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AD246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AE246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AF246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AG246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AH246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AI246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AJ246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AK246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AL246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AM246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AN246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AO246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AP246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AQ246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AR246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AS246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AT246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AU246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AV246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AW246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AX246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AY246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AZ246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BA246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BB246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BC246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BD246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BE246)))","v":1.5585242258821794},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BF246)))","v":8.1711607334858591},null,1,{"$f":"SUM(E246:BG246)-INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)","v":-1.5585242258821808}]
[{"$f":"\"Asset \"&BI247","v":"Asset 1"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1)+$B247,INDEX($C$242:$BA$1865,MATCH($A247&\" - capex (commissioned)\",$A$242:$A$1865,0),$B247+1)/INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1),0)","v":3.819166479831001E-3},3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1)+$B247,INDEX($C$242:$BA$1865,MATCH($A247&\" - capex (commissioned)\",$A$242:$A$1865,0),$B247+1)/INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1),0)","v":3.819166479831001E-3},3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,3.819166479831001E-3,0,0,0,0,0,null,1,{"$f":"SUM(E247:BG247)-INDEX($C$242:$BA$1865,MATCH($A247&\" - capex (commissioned)\",$A$242:$A$1865,0),$B247+1)","v":0}]
["Asset 1",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A248&\" - RAB life\",$A$7:$A$219,0),$B248+1)+$B248,INDEX($C$242:$BA$1865,MATCH($A248&\" - capex (commissioned)\",$A$242:$A$1865,0),$B248+1)/INDEX($C$7:$BG$219,MATCH($A248&\" - RAB life\",$A$7:$A$219,0),$B248+1),0)","v":4.0328044117618729E-3},4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A248&\" - RAB life\",$A$7:$A$219,0),$B248+1)+$B248,INDEX($C$242:$BA$1865,MATCH($A248&\" - capex (commissioned)\",$A$242:$A$1865,0),$B248+1)/INDEX($C$7:$BG$219,MATCH($A248&\" - RAB life\",$A$7:$A$219,0),$B248+1),0)","v":4.0328044117618729E-3},4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,4.0328044117618729E-3,0,0,0,0,null,1,0]
["Asset 1",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A249&\" - RAB life\",$A$7:$A$219,0),$B249+1)+$B249,INDEX($C$242:$BA$1865,MATCH($A249&\" - capex (commissioned)\",$A$242:$A$1865,0),$B249+1)/INDEX($C$7:$BG$219,MATCH($A249&\" - RAB life\",$A$7:$A$219,0),$B249+1),0)","v":5.1146207108109113E-3},5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A249&\" - RAB life\",$A$7:$A$219,0),$B249+1)+$B249,INDEX($C$242:$BA$1865,MATCH($A249&\" - capex (commissioned)\",$A$242:$A$1865,0),$B249+1)/INDEX($C$7:$BG$219,MATCH($A249&\" - RAB life\",$A$7:$A$219,0),$B249+1),0)","v":5.1146207108109113E-3},5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,5.1146207108109113E-3,0,0,0,null,1,0]
["Asset 1",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A250&\" - RAB life\",$A$7:$A$219,0),$B250+1)+$B250,INDEX($C$242:$BA$1865,MATCH($A250&\" - capex (commissioned)\",$A$242:$A$1865,0),$B250+1)/INDEX($C$7:$BG$219,MATCH($A250&\" - RAB life\",$A$7:$A$219,0),$B250+1),0)","v":5.9504940634770766E-3},5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A250&\" - RAB life\",$A$7:$A$219,0),$B250+1)+$B250,INDEX($C$242:$BA$1865,MATCH($A250&\" - capex (commissioned)\",$A$242:$A$1865,0),$B250+1)/INDEX($C$7:$BG$219,MATCH($A250&\" - RAB life\",$A$7:$A$219,0),$B250+1),0)","v":5.9504940634770766E-3},5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,5.9504940634770766E-3,0,0,null,1,0]
["Asset 1",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1)+$B251,INDEX($C$242:$BA$1865,MATCH($A251&\" - capex (commissioned)\",$A$242:$A$1865,0),$B251+1)/INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1),0)","v":4.6437501759340957E-3},4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1)+$B251,INDEX($C$242:$BA$1865,MATCH($A251&\" - capex (commissioned)\",$A$242:$A$1865,0),$B251+1)/INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1),0)","v":4.6437501759340957E-3},4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,4.6437501759340957E-3,0,null,1,2.4980018054066022E-16]
["Asset 1",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1)+$B252,INDEX($C$242:$BA$1865,MATCH($A252&\" - capex (commissioned)\",$A$242:$A$1865,0),$B252+1)/INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1)+$B252,INDEX($C$242:$BA$1865,MATCH($A252&\" - capex (commissioned)\",$A$242:$A$1865,0),$B252+1)/INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A253&\" - RAB life\",$A$7:$A$219,0),$B253+1)+$B253,INDEX($C$242:$BA$1865,MATCH($A253&\" - capex (commissioned)\",$A$242:$A$1865,0),$B253+1)/INDEX($C$7:$BG$219,MATCH($A253&\" - RAB life\",$A$7:$A$219,0),$B253+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A253&\" - RAB life\",$A$7:$A$219,0),$B253+1)+$B253,INDEX($C$242:$BA$1865,MATCH($A253&\" - capex (commissioned)\",$A$242:$A$1865,0),$B253+1)/INDEX($C$7:$BG$219,MATCH($A253&\" - RAB life\",$A$7:$A$219,0),$B253+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A254&\" - RAB life\",$A$7:$A$219,0),$B254+1)+$B254,INDEX($C$242:$BA$1865,MATCH($A254&\" - capex (commissioned)\",$A$242:$A$1865,0),$B254+1)/INDEX($C$7:$BG$219,MATCH($A254&\" - RAB life\",$A$7:$A$219,0),$B254+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A255&\" - RAB life\",$A$7:$A$219,0),$B255+1)+$B255,INDEX($C$242:$BA$1865,MATCH($A255&\" - capex (commissioned)\",$A$242:$A$1865,0),$B255+1)/INDEX($C$7:$BG$219,MATCH($A255&\" - RAB life\",$A$7:$A$219,0),$B255+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A256&\" - RAB life\",$A$7:$A$219,0),$B256+1)+$B256,INDEX($C$242:$BA$1865,MATCH($A256&\" - capex (commissioned)\",$A$242:$A$1865,0),$B256+1)/INDEX($C$7:$BG$219,MATCH($A256&\" - RAB life\",$A$7:$A$219,0),$B256+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A257&\" - RAB life\",$A$7:$A$219,0),$B257+1)+$B257,INDEX($C$242:$BA$1865,MATCH($A257&\" - capex (commissioned)\",$A$242:$A$1865,0),$B257+1)/INDEX($C$7:$BG$219,MATCH($A257&\" - RAB life\",$A$7:$A$219,0),$B257+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A258&\" - RAB life\",$A$7:$A$219,0),$B258+1)+$B258,INDEX($C$242:$BA$1865,MATCH($A258&\" - capex (commissioned)\",$A$242:$A$1865,0),$B258+1)/INDEX($C$7:$BG$219,MATCH($A258&\" - RAB life\",$A$7:$A$219,0),$B258+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A259&\" - RAB life\",$A$7:$A$219,0),$B259+1)+$B259,INDEX($C$242:$BA$1865,MATCH($A259&\" - capex (commissioned)\",$A$242:$A$1865,0),$B259+1)/INDEX($C$7:$BG$219,MATCH($A259&\" - RAB life\",$A$7:$A$219,0),$B259+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A260&\" - RAB life\",$A$7:$A$219,0),$B260+1)+$B260,INDEX($C$242:$BA$1865,MATCH($A260&\" - capex (commissioned)\",$A$242:$A$1865,0),$B260+1)/INDEX($C$7:$BG$219,MATCH($A260&\" - RAB life\",$A$7:$A$219,0),$B260+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A261&\" - RAB life\",$A$7:$A$219,0),$B261+1)+$B261,INDEX($C$242:$BA$1865,MATCH($A261&\" - capex (commissioned)\",$A$242:$A$1865,0),$B261+1)/INDEX($C$7:$BG$219,MATCH($A261&\" - RAB life\",$A$7:$A$219,0),$B261+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A262&\" - RAB life\",$A$7:$A$219,0),$B262+1)+$B262,INDEX($C$242:$BA$1865,MATCH($A262&\" - capex (commissioned)\",$A$242:$A$1865,0),$B262+1)/INDEX($C$7:$BG$219,MATCH($A262&\" - RAB life\",$A$7:$A$219,0),$B262+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A263&\" - RAB life\",$A$7:$A$219,0),$B263+1)+$B263,INDEX($C$242:$BA$1865,MATCH($A263&\" - capex (commissioned)\",$A$242:$A$1865,0),$B263+1)/INDEX($C$7:$BG$219,MATCH($A263&\" - RAB life\",$A$7:$A$219,0),$B263+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A264&\" - RAB life\",$A$7:$A$219,0),$B264+1)+$B264,INDEX($C$242:$BA$1865,MATCH($A264&\" - capex (commissioned)\",$A$242:$A$1865,0),$B264+1)/INDEX($C$7:$BG$219,MATCH($A264&\" - RAB life\",$A$7:$A$219,0),$B264+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A265&\" - RAB life\",$A$7:$A$219,0),$B265+1)+$B265,INDEX($C$242:$BA$1865,MATCH($A265&\" - capex (commissioned)\",$A$242:$A$1865,0),$B265+1)/INDEX($C$7:$BG$219,MATCH($A265&\" - RAB life\",$A$7:$A$219,0),$B265+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A266&\" - RAB life\",$A$7:$A$219,0),$B266+1)+$B266,INDEX($C$242:$BA$1865,MATCH($A266&\" - capex (commissioned)\",$A$242:$A$1865,0),$B266+1)/INDEX($C$7:$BG$219,MATCH($A266&\" - RAB life\",$A$7:$A$219,0),$B266+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A267&\" - RAB life\",$A$7:$A$219,0),$B267+1)+$B267,INDEX($C$242:$BA$1865,MATCH($A267&\" - capex (commissioned)\",$A$242:$A$1865,0),$B267+1)/INDEX($C$7:$BG$219,MATCH($A267&\" - RAB life\",$A$7:$A$219,0),$B267+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A268&\" - RAB life\",$A$7:$A$219,0),$B268+1)+$B268,INDEX($C$242:$BA$1865,MATCH($A268&\" - capex (commissioned)\",$A$242:$A$1865,0),$B268+1)/INDEX($C$7:$BG$219,MATCH($A268&\" - RAB life\",$A$7:$A$219,0),$B268+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A269&\" - RAB life\",$A$7:$A$219,0),$B269+1)+$B269,INDEX($C$242:$BA$1865,MATCH($A269&\" - capex (commissioned)\",$A$242:$A$1865,0),$B269+1)/INDEX($C$7:$BG$219,MATCH($A269&\" - RAB life\",$A$7:$A$219,0),$B269+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A270&\" - RAB life\",$A$7:$A$219,0),$B270+1)+$B270,INDEX($C$242:$BA$1865,MATCH($A270&\" - capex (commissioned)\",$A$242:$A$1865,0),$B270+1)/INDEX($C$7:$BG$219,MATCH($A270&\" - RAB life\",$A$7:$A$219,0),$B270+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A271&\" - RAB life\",$A$7:$A$219,0),$B271+1)+$B271,INDEX($C$242:$BA$1865,MATCH($A271&\" - capex (commissioned)\",$A$242:$A$1865,0),$B271+1)/INDEX($C$7:$BG$219,MATCH($A271&\" - RAB life\",$A$7:$A$219,0),$B271+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A272&\" - RAB life\",$A$7:$A$219,0),$B272+1)+$B272,INDEX($C$242:$BA$1865,MATCH($A272&\" - capex (commissioned)\",$A$242:$A$1865,0),$B272+1)/INDEX($C$7:$BG$219,MATCH($A272&\" - RAB life\",$A$7:$A$219,0),$B272+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A273&\" - RAB life\",$A$7:$A$219,0),$B273+1)+$B273,INDEX($C$242:$BA$1865,MATCH($A273&\" - capex (commissioned)\",$A$242:$A$1865,0),$B273+1)/INDEX($C$7:$BG$219,MATCH($A273&\" - RAB life\",$A$7:$A$219,0),$B273+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A274&\" - RAB life\",$A$7:$A$219,0),$B274+1)+$B274,INDEX($C$242:$BA$1865,MATCH($A274&\" - capex (commissioned)\",$A$242:$A$1865,0),$B274+1)/INDEX($C$7:$BG$219,MATCH($A274&\" - RAB life\",$A$7:$A$219,0),$B274+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A275&\" - RAB life\",$A$7:$A$219,0),$B275+1)+$B275,INDEX($C$242:$BA$1865,MATCH($A275&\" - capex (commissioned)\",$A$242:$A$1865,0),$B275+1)/INDEX($C$7:$BG$219,MATCH($A275&\" - RAB life\",$A$7:$A$219,0),$B275+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A276&\" - RAB life\",$A$7:$A$219,0),$B276+1)+$B276,INDEX($C$242:$BA$1865,MATCH($A276&\" - capex (commissioned)\",$A$242:$A$1865,0),$B276+1)/INDEX($C$7:$BG$219,MATCH($A276&\" - RAB life\",$A$7:$A$219,0),$B276+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A277&\" - RAB life\",$A$7:$A$219,0),$B277+1)+$B277,INDEX($C$242:$BA$1865,MATCH($A277&\" - capex (commissioned)\",$A$242:$A$1865,0),$B277+1)/INDEX($C$7:$BG$219,MATCH($A277&\" - RAB life\",$A$7:$A$219,0),$B277+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A278&\" - RAB life\",$A$7:$A$219,0),$B278+1)+$B278,INDEX($C$242:$BA$1865,MATCH($A278&\" - capex (commissioned)\",$A$242:$A$1865,0),$B278+1)/INDEX($C$7:$BG$219,MATCH($A278&\" - RAB life\",$A$7:$A$219,0),$B278+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A279&\" - RAB life\",$A$7:$A$219,0),$B279+1)+$B279,INDEX($C$242:$BA$1865,MATCH($A279&\" - capex (commissioned)\",$A$242:$A$1865,0),$B279+1)/INDEX($C$7:$BG$219,MATCH($A279&\" - RAB life\",$A$7:$A$219,0),$B279+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A280&\" - RAB life\",$A$7:$A$219,0),$B280+1)+$B280,INDEX($C$242:$BA$1865,MATCH($A280&\" - capex (commissioned)\",$A$242:$A$1865,0),$B280+1)/INDEX($C$7:$BG$219,MATCH($A280&\" - RAB life\",$A$7:$A$219,0),$B280+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A281&\" - RAB life\",$A$7:$A$219,0),$B281+1)+$B281,INDEX($C$242:$BA$1865,MATCH($A281&\" - capex (commissioned)\",$A$242:$A$1865,0),$B281+1)/INDEX($C$7:$BG$219,MATCH($A281&\" - RAB life\",$A$7:$A$219,0),$B281+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A282&\" - RAB life\",$A$7:$A$219,0),$B282+1)+$B282,INDEX($C$242:$BA$1865,MATCH($A282&\" - capex (commissioned)\",$A$242:$A$1865,0),$B282+1)/INDEX($C$7:$BG$219,MATCH($A282&\" - RAB life\",$A$7:$A$219,0),$B282+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A283&\" - RAB life\",$A$7:$A$219,0),$B283+1)+$B283,INDEX($C$242:$BA$1865,MATCH($A283&\" - capex (commissioned)\",$A$242:$A$1865,0),$B283+1)/INDEX($C$7:$BG$219,MATCH($A283&\" - RAB life\",$A$7:$A$219,0),$B283+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A284&\" - RAB life\",$A$7:$A$219,0),$B284+1)+$B284,INDEX($C$242:$BA$1865,MATCH($A284&\" - capex (commissioned)\",$A$242:$A$1865,0),$B284+1)/INDEX($C$7:$BG$219,MATCH($A284&\" - RAB life\",$A$7:$A$219,0),$B284+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A285&\" - RAB life\",$A$7:$A$219,0),$B285+1)+$B285,INDEX($C$242:$BA$1865,MATCH($A285&\" - capex (commissioned)\",$A$242:$A$1865,0),$B285+1)/INDEX($C$7:$BG$219,MATCH($A285&\" - RAB life\",$A$7:$A$219,0),$B285+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A286&\" - RAB life\",$A$7:$A$219,0),$B286+1)+$B286,INDEX($C$242:$BA$1865,MATCH($A286&\" - capex (commissioned)\",$A$242:$A$1865,0),$B286+1)/INDEX($C$7:$BG$219,MATCH($A286&\" - RAB life\",$A$7:$A$219,0),$B286+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A287&\" - RAB life\",$A$7:$A$219,0),$B287+1)+$B287,INDEX($C$242:$BA$1865,MATCH($A287&\" - capex (commissioned)\",$A$242:$A$1865,0),$B287+1)/INDEX($C$7:$BG$219,MATCH($A287&\" - RAB life\",$A$7:$A$219,0),$B287+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A288&\" - RAB life\",$A$7:$A$219,0),$B288+1)+$B288,INDEX($C$242:$BA$1865,MATCH($A288&\" - capex (commissioned)\",$A$242:$A$1865,0),$B288+1)/INDEX($C$7:$BG$219,MATCH($A288&\" - RAB life\",$A$7:$A$219,0),$B288+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A289&\" - RAB life\",$A$7:$A$219,0),$B289+1)+$B289,INDEX($C$242:$BA$1865,MATCH($A289&\" - capex (commissioned)\",$A$242:$A$1865,0),$B289+1)/INDEX($C$7:$BG$219,MATCH($A289&\" - RAB life\",$A$7:$A$219,0),$B289+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A290&\" - RAB life\",$A$7:$A$219,0),$B290+1)+$B290,INDEX($C$242:$BA$1865,MATCH($A290&\" - capex (commissioned)\",$A$242:$A$1865,0),$B290+1)/INDEX($C$7:$BG$219,MATCH($A290&\" - RAB life\",$A$7:$A$219,0),$B290+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A291&\" - RAB life\",$A$7:$A$219,0),$B291+1)+$B291,INDEX($C$242:$BA$1865,MATCH($A291&\" - capex (commissioned)\",$A$242:$A$1865,0),$B291+1)/INDEX($C$7:$BG$219,MATCH($A291&\" - RAB life\",$A$7:$A$219,0),$B291+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A292&\" - RAB life\",$A$7:$A$219,0),$B292+1)+$B292,INDEX($C$242:$BA$1865,MATCH($A292&\" - capex (commissioned)\",$A$242:$A$1865,0),$B292+1)/INDEX($C$7:$BG$219,MATCH($A292&\" - RAB life\",$A$7:$A$219,0),$B292+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A293&\" - RAB life\",$A$7:$A$219,0),$B293+1)+$B293,INDEX($C$242:$BA$1865,MATCH($A293&\" - capex (commissioned)\",$A$242:$A$1865,0),$B293+1)/INDEX($C$7:$BG$219,MATCH($A293&\" - RAB life\",$A$7:$A$219,0),$B293+1),0)","v":0},0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A294&\" - RAB life\",$A$7:$A$219,0),$B294+1)+$B294,INDEX($C$242:$BA$1865,MATCH($A294&\" - capex (commissioned)\",$A$242:$A$1865,0),$B294+1)/INDEX($C$7:$BG$219,MATCH($A294&\" - RAB life\",$A$7:$A$219,0),$B294+1),0)","v":0},0,0,0,0,0,0,0,null,1,0]
["Asset 1",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A295&\" - RAB life\",$A$7:$A$219,0),$B295+1)+$B295,INDEX($C$242:$BA$1865,MATCH($A295&\" - capex (commissioned)\",$A$242:$A$1865,0),$B295+1)/INDEX($C$7:$BG$219,MATCH($A295&\" - RAB life\",$A$7:$A$219,0),$B295+1),0)","v":0},0,0,0,0,0,0,null,1,0]
["Asset 1",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A296&\" - RAB life\",$A$7:$A$219,0),$B296+1)+$B296,INDEX($C$242:$BA$1865,MATCH($A296&\" - capex (commissioned)\",$A$242:$A$1865,0),$B296+1)/INDEX($C$7:$BG$219,MATCH($A296&\" - RAB life\",$A$7:$A$219,0),$B296+1),0)","v":0},0,0,0,0,0,null,1,0]
[{"$f":"\"Asset \"&BI297&\" - capex (incurred)\"","v":"Asset 2 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A297,$A$7:$A$76,0))","v":0.90447044901441365},{"$f":"INDEX(D$7:D$76,MATCH($A297,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A297,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A297,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A297,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A297,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A297,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI243+1","v":2}]
[{"$f":"\"Asset \"&BI298&\" - capex (commissioned)\"","v":"Asset 2 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A298,$A$7:$A$76,0))","v":0.90447044901441365},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI244+1","v":2}]
[{"$f":"\"Asset \"&BI299&\" - Depreciation\"","v":"Asset 2 - Depreciation"},"Depreciation",{"$f":"SUM(C300:C350)","v":0},{"$f":"SUM(D300:D350)","v":3.000904384415809E-2},3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,4.1991336896717302E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BA300:BA350)","v":0},0,0,0,0,0,{"$f":"SUM(BG300:BG350)","v":0},null,2]
[{"$f":"\"Asset \"&BI300","v":"Asset 2"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:C300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:D300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:E300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:F300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:G300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:H300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:I300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:J300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:K300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:L300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:M300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:N300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:O300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:P300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Q300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:R300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:S300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:T300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:U300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:V300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:W300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:X300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Y300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Z300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AA300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AB300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AC300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AD300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AE300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AF300)))","v":3.000904384415809E-2},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AG300)))","v":4.1991336896717302E-3},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AH300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AI300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AJ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AK300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AL300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AM300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AN300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AO300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AP300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AQ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AR300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AS300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AT300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AU300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AV300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AW300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AX300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AY300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AZ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BA300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BB300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BC300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BD300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BE300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BF300)))","v":0},null,2,{"$f":"SUM(C300:BG300)-INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)","v":0}]
[{"$f":"\"Asset \"&BI301","v":"Asset 2"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1)+$B301,INDEX($C$242:$BA$1865,MATCH($A301&\" - capex (commissioned)\",$A$242:$A$1865,0),$B301+1)/INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1)+$B301,INDEX($C$242:$BA$1865,MATCH($A301&\" - capex (commissioned)\",$A$242:$A$1865,0),$B301+1)/INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,{"$f":"SUM(C301:BG301)-INDEX($C$242:$BA$1865,MATCH($A301&\" - capex (commissioned)\",$A$242:$A$1865,0),$B301+1)","v":0}]
["Asset 2",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A302&\" - RAB life\",$A$7:$A$219,0),$B302+1)+$B302,INDEX($C$242:$BA$1865,MATCH($A302&\" - capex (commissioned)\",$A$242:$A$1865,0),$B302+1)/INDEX($C$7:$BG$219,MATCH($A302&\" - RAB life\",$A$7:$A$219,0),$B302+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A302&\" - RAB life\",$A$7:$A$219,0),$B302+1)+$B302,INDEX($C$242:$BA$1865,MATCH($A302&\" - capex (commissioned)\",$A$242:$A$1865,0),$B302+1)/INDEX($C$7:$BG$219,MATCH($A302&\" - RAB life\",$A$7:$A$219,0),$B302+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A303&\" - RAB life\",$A$7:$A$219,0),$B303+1)+$B303,INDEX($C$242:$BA$1865,MATCH($A303&\" - capex (commissioned)\",$A$242:$A$1865,0),$B303+1)/INDEX($C$7:$BG$219,MATCH($A303&\" - RAB life\",$A$7:$A$219,0),$B303+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A303&\" - RAB life\",$A$7:$A$219,0),$B303+1)+$B303,INDEX($C$242:$BA$1865,MATCH($A303&\" - capex (commissioned)\",$A$242:$A$1865,0),$B303+1)/INDEX($C$7:$BG$219,MATCH($A303&\" - RAB life\",$A$7:$A$219,0),$B303+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A304&\" - RAB life\",$A$7:$A$219,0),$B304+1)+$B304,INDEX($C$242:$BA$1865,MATCH($A304&\" - capex (commissioned)\",$A$242:$A$1865,0),$B304+1)/INDEX($C$7:$BG$219,MATCH($A304&\" - RAB life\",$A$7:$A$219,0),$B304+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A304&\" - RAB life\",$A$7:$A$219,0),$B304+1)+$B304,INDEX($C$242:$BA$1865,MATCH($A304&\" - capex (commissioned)\",$A$242:$A$1865,0),$B304+1)/INDEX($C$7:$BG$219,MATCH($A304&\" - RAB life\",$A$7:$A$219,0),$B304+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1)+$B305,INDEX($C$242:$BA$1865,MATCH($A305&\" - capex (commissioned)\",$A$242:$A$1865,0),$B305+1)/INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1)+$B305,INDEX($C$242:$BA$1865,MATCH($A305&\" - capex (commissioned)\",$A$242:$A$1865,0),$B305+1)/INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1)+$B306,INDEX($C$242:$BA$1865,MATCH($A306&\" - capex (commissioned)\",$A$242:$A$1865,0),$B306+1)/INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1)+$B306,INDEX($C$242:$BA$1865,MATCH($A306&\" - capex (commissioned)\",$A$242:$A$1865,0),$B306+1)/INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A307&\" - RAB life\",$A$7:$A$219,0),$B307+1)+$B307,INDEX($C$242:$BA$1865,MATCH($A307&\" - capex (commissioned)\",$A$242:$A$1865,0),$B307+1)/INDEX($C$7:$BG$219,MATCH($A307&\" - RAB life\",$A$7:$A$219,0),$B307+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A307&\" - RAB life\",$A$7:$A$219,0),$B307+1)+$B307,INDEX($C$242:$BA$1865,MATCH($A307&\" - capex (commissioned)\",$A$242:$A$1865,0),$B307+1)/INDEX($C$7:$BG$219,MATCH($A307&\" - RAB life\",$A$7:$A$219,0),$B307+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A308&\" - RAB life\",$A$7:$A$219,0),$B308+1)+$B308,INDEX($C$242:$BA$1865,MATCH($A308&\" - capex (commissioned)\",$A$242:$A$1865,0),$B308+1)/INDEX($C$7:$BG$219,MATCH($A308&\" - RAB life\",$A$7:$A$219,0),$B308+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A309&\" - RAB life\",$A$7:$A$219,0),$B309+1)+$B309,INDEX($C$242:$BA$1865,MATCH($A309&\" - capex (commissioned)\",$A$242:$A$1865,0),$B309+1)/INDEX($C$7:$BG$219,MATCH($A309&\" - RAB life\",$A$7:$A$219,0),$B309+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A310&\" - RAB life\",$A$7:$A$219,0),$B310+1)+$B310,INDEX($C$242:$BA$1865,MATCH($A310&\" - capex (commissioned)\",$A$242:$A$1865,0),$B310+1)/INDEX($C$7:$BG$219,MATCH($A310&\" - RAB life\",$A$7:$A$219,0),$B310+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A311&\" - RAB life\",$A$7:$A$219,0),$B311+1)+$B311,INDEX($C$242:$BA$1865,MATCH($A311&\" - capex (commissioned)\",$A$242:$A$1865,0),$B311+1)/INDEX($C$7:$BG$219,MATCH($A311&\" - RAB life\",$A$7:$A$219,0),$B311+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A312&\" - RAB life\",$A$7:$A$219,0),$B312+1)+$B312,INDEX($C$242:$BA$1865,MATCH($A312&\" - capex (commissioned)\",$A$242:$A$1865,0),$B312+1)/INDEX($C$7:$BG$219,MATCH($A312&\" - RAB life\",$A$7:$A$219,0),$B312+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A313&\" - RAB life\",$A$7:$A$219,0),$B313+1)+$B313,INDEX($C$242:$BA$1865,MATCH($A313&\" - capex (commissioned)\",$A$242:$A$1865,0),$B313+1)/INDEX($C$7:$BG$219,MATCH($A313&\" - RAB life\",$A$7:$A$219,0),$B313+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A314&\" - RAB life\",$A$7:$A$219,0),$B314+1)+$B314,INDEX($C$242:$BA$1865,MATCH($A314&\" - capex (commissioned)\",$A$242:$A$1865,0),$B314+1)/INDEX($C$7:$BG$219,MATCH($A314&\" - RAB life\",$A$7:$A$219,0),$B314+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A315&\" - RAB life\",$A$7:$A$219,0),$B315+1)+$B315,INDEX($C$242:$BA$1865,MATCH($A315&\" - capex (commissioned)\",$A$242:$A$1865,0),$B315+1)/INDEX($C$7:$BG$219,MATCH($A315&\" - RAB life\",$A$7:$A$219,0),$B315+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A316&\" - RAB life\",$A$7:$A$219,0),$B316+1)+$B316,INDEX($C$242:$BA$1865,MATCH($A316&\" - capex (commissioned)\",$A$242:$A$1865,0),$B316+1)/INDEX($C$7:$BG$219,MATCH($A316&\" - RAB life\",$A$7:$A$219,0),$B316+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A317&\" - RAB life\",$A$7:$A$219,0),$B317+1)+$B317,INDEX($C$242:$BA$1865,MATCH($A317&\" - capex (commissioned)\",$A$242:$A$1865,0),$B317+1)/INDEX($C$7:$BG$219,MATCH($A317&\" - RAB life\",$A$7:$A$219,0),$B317+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A318&\" - RAB life\",$A$7:$A$219,0),$B318+1)+$B318,INDEX($C$242:$BA$1865,MATCH($A318&\" - capex (commissioned)\",$A$242:$A$1865,0),$B318+1)/INDEX($C$7:$BG$219,MATCH($A318&\" - RAB life\",$A$7:$A$219,0),$B318+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A319&\" - RAB life\",$A$7:$A$219,0),$B319+1)+$B319,INDEX($C$242:$BA$1865,MATCH($A319&\" - capex (commissioned)\",$A$242:$A$1865,0),$B319+1)/INDEX($C$7:$BG$219,MATCH($A319&\" - RAB life\",$A$7:$A$219,0),$B319+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A320&\" - RAB life\",$A$7:$A$219,0),$B320+1)+$B320,INDEX($C$242:$BA$1865,MATCH($A320&\" - capex (commissioned)\",$A$242:$A$1865,0),$B320+1)/INDEX($C$7:$BG$219,MATCH($A320&\" - RAB life\",$A$7:$A$219,0),$B320+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A321&\" - RAB life\",$A$7:$A$219,0),$B321+1)+$B321,INDEX($C$242:$BA$1865,MATCH($A321&\" - capex (commissioned)\",$A$242:$A$1865,0),$B321+1)/INDEX($C$7:$BG$219,MATCH($A321&\" - RAB life\",$A$7:$A$219,0),$B321+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A322&\" - RAB life\",$A$7:$A$219,0),$B322+1)+$B322,INDEX($C$242:$BA$1865,MATCH($A322&\" - capex (commissioned)\",$A$242:$A$1865,0),$B322+1)/INDEX($C$7:$BG$219,MATCH($A322&\" - RAB life\",$A$7:$A$219,0),$B322+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A323&\" - RAB life\",$A$7:$A$219,0),$B323+1)+$B323,INDEX($C$242:$BA$1865,MATCH($A323&\" - capex (commissioned)\",$A$242:$A$1865,0),$B323+1)/INDEX($C$7:$BG$219,MATCH($A323&\" - RAB life\",$A$7:$A$219,0),$B323+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A324&\" - RAB life\",$A$7:$A$219,0),$B324+1)+$B324,INDEX($C$242:$BA$1865,MATCH($A324&\" - capex (commissioned)\",$A$242:$A$1865,0),$B324+1)/INDEX($C$7:$BG$219,MATCH($A324&\" - RAB life\",$A$7:$A$219,0),$B324+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A325&\" - RAB life\",$A$7:$A$219,0),$B325+1)+$B325,INDEX($C$242:$BA$1865,MATCH($A325&\" - capex (commissioned)\",$A$242:$A$1865,0),$B325+1)/INDEX($C$7:$BG$219,MATCH($A325&\" - RAB life\",$A$7:$A$219,0),$B325+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A326&\" - RAB life\",$A$7:$A$219,0),$B326+1)+$B326,INDEX($C$242:$BA$1865,MATCH($A326&\" - capex (commissioned)\",$A$242:$A$1865,0),$B326+1)/INDEX($C$7:$BG$219,MATCH($A326&\" - RAB life\",$A$7:$A$219,0),$B326+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A327&\" - RAB life\",$A$7:$A$219,0),$B327+1)+$B327,INDEX($C$242:$BA$1865,MATCH($A327&\" - capex (commissioned)\",$A$242:$A$1865,0),$B327+1)/INDEX($C$7:$BG$219,MATCH($A327&\" - RAB life\",$A$7:$A$219,0),$B327+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A328&\" - RAB life\",$A$7:$A$219,0),$B328+1)+$B328,INDEX($C$242:$BA$1865,MATCH($A328&\" - capex (commissioned)\",$A$242:$A$1865,0),$B328+1)/INDEX($C$7:$BG$219,MATCH($A328&\" - RAB life\",$A$7:$A$219,0),$B328+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A329&\" - RAB life\",$A$7:$A$219,0),$B329+1)+$B329,INDEX($C$242:$BA$1865,MATCH($A329&\" - capex (commissioned)\",$A$242:$A$1865,0),$B329+1)/INDEX($C$7:$BG$219,MATCH($A329&\" - RAB life\",$A$7:$A$219,0),$B329+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A330&\" - RAB life\",$A$7:$A$219,0),$B330+1)+$B330,INDEX($C$242:$BA$1865,MATCH($A330&\" - capex (commissioned)\",$A$242:$A$1865,0),$B330+1)/INDEX($C$7:$BG$219,MATCH($A330&\" - RAB life\",$A$7:$A$219,0),$B330+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A331&\" - RAB life\",$A$7:$A$219,0),$B331+1)+$B331,INDEX($C$242:$BA$1865,MATCH($A331&\" - capex (commissioned)\",$A$242:$A$1865,0),$B331+1)/INDEX($C$7:$BG$219,MATCH($A331&\" - RAB life\",$A$7:$A$219,0),$B331+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A332&\" - RAB life\",$A$7:$A$219,0),$B332+1)+$B332,INDEX($C$242:$BA$1865,MATCH($A332&\" - capex (commissioned)\",$A$242:$A$1865,0),$B332+1)/INDEX($C$7:$BG$219,MATCH($A332&\" - RAB life\",$A$7:$A$219,0),$B332+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A333&\" - RAB life\",$A$7:$A$219,0),$B333+1)+$B333,INDEX($C$242:$BA$1865,MATCH($A333&\" - capex (commissioned)\",$A$242:$A$1865,0),$B333+1)/INDEX($C$7:$BG$219,MATCH($A333&\" - RAB life\",$A$7:$A$219,0),$B333+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A334&\" - RAB life\",$A$7:$A$219,0),$B334+1)+$B334,INDEX($C$242:$BA$1865,MATCH($A334&\" - capex (commissioned)\",$A$242:$A$1865,0),$B334+1)/INDEX($C$7:$BG$219,MATCH($A334&\" - RAB life\",$A$7:$A$219,0),$B334+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A335&\" - RAB life\",$A$7:$A$219,0),$B335+1)+$B335,INDEX($C$242:$BA$1865,MATCH($A335&\" - capex (commissioned)\",$A$242:$A$1865,0),$B335+1)/INDEX($C$7:$BG$219,MATCH($A335&\" - RAB life\",$A$7:$A$219,0),$B335+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A336&\" - RAB life\",$A$7:$A$219,0),$B336+1)+$B336,INDEX($C$242:$BA$1865,MATCH($A336&\" - capex (commissioned)\",$A$242:$A$1865,0),$B336+1)/INDEX($C$7:$BG$219,MATCH($A336&\" - RAB life\",$A$7:$A$219,0),$B336+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A337&\" - RAB life\",$A$7:$A$219,0),$B337+1)+$B337,INDEX($C$242:$BA$1865,MATCH($A337&\" - capex (commissioned)\",$A$242:$A$1865,0),$B337+1)/INDEX($C$7:$BG$219,MATCH($A337&\" - RAB life\",$A$7:$A$219,0),$B337+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A338&\" - RAB life\",$A$7:$A$219,0),$B338+1)+$B338,INDEX($C$242:$BA$1865,MATCH($A338&\" - capex (commissioned)\",$A$242:$A$1865,0),$B338+1)/INDEX($C$7:$BG$219,MATCH($A338&\" - RAB life\",$A$7:$A$219,0),$B338+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A339&\" - RAB life\",$A$7:$A$219,0),$B339+1)+$B339,INDEX($C$242:$BA$1865,MATCH($A339&\" - capex (commissioned)\",$A$242:$A$1865,0),$B339+1)/INDEX($C$7:$BG$219,MATCH($A339&\" - RAB life\",$A$7:$A$219,0),$B339+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A340&\" - RAB life\",$A$7:$A$219,0),$B340+1)+$B340,INDEX($C$242:$BA$1865,MATCH($A340&\" - capex (commissioned)\",$A$242:$A$1865,0),$B340+1)/INDEX($C$7:$BG$219,MATCH($A340&\" - RAB life\",$A$7:$A$219,0),$B340+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A341&\" - RAB life\",$A$7:$A$219,0),$B341+1)+$B341,INDEX($C$242:$BA$1865,MATCH($A341&\" - capex (commissioned)\",$A$242:$A$1865,0),$B341+1)/INDEX($C$7:$BG$219,MATCH($A341&\" - RAB life\",$A$7:$A$219,0),$B341+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A342&\" - RAB life\",$A$7:$A$219,0),$B342+1)+$B342,INDEX($C$242:$BA$1865,MATCH($A342&\" - capex (commissioned)\",$A$242:$A$1865,0),$B342+1)/INDEX($C$7:$BG$219,MATCH($A342&\" - RAB life\",$A$7:$A$219,0),$B342+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A343&\" - RAB life\",$A$7:$A$219,0),$B343+1)+$B343,INDEX($C$242:$BA$1865,MATCH($A343&\" - capex (commissioned)\",$A$242:$A$1865,0),$B343+1)/INDEX($C$7:$BG$219,MATCH($A343&\" - RAB life\",$A$7:$A$219,0),$B343+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A344&\" - RAB life\",$A$7:$A$219,0),$B344+1)+$B344,INDEX($C$242:$BA$1865,MATCH($A344&\" - capex (commissioned)\",$A$242:$A$1865,0),$B344+1)/INDEX($C$7:$BG$219,MATCH($A344&\" - RAB life\",$A$7:$A$219,0),$B344+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A345&\" - RAB life\",$A$7:$A$219,0),$B345+1)+$B345,INDEX($C$242:$BA$1865,MATCH($A345&\" - capex (commissioned)\",$A$242:$A$1865,0),$B345+1)/INDEX($C$7:$BG$219,MATCH($A345&\" - RAB life\",$A$7:$A$219,0),$B345+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A346&\" - RAB life\",$A$7:$A$219,0),$B346+1)+$B346,INDEX($C$242:$BA$1865,MATCH($A346&\" - capex (commissioned)\",$A$242:$A$1865,0),$B346+1)/INDEX($C$7:$BG$219,MATCH($A346&\" - RAB life\",$A$7:$A$219,0),$B346+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A347&\" - RAB life\",$A$7:$A$219,0),$B347+1)+$B347,INDEX($C$242:$BA$1865,MATCH($A347&\" - capex (commissioned)\",$A$242:$A$1865,0),$B347+1)/INDEX($C$7:$BG$219,MATCH($A347&\" - RAB life\",$A$7:$A$219,0),$B347+1),0)","v":0},0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A348&\" - RAB life\",$A$7:$A$219,0),$B348+1)+$B348,INDEX($C$242:$BA$1865,MATCH($A348&\" - capex (commissioned)\",$A$242:$A$1865,0),$B348+1)/INDEX($C$7:$BG$219,MATCH($A348&\" - RAB life\",$A$7:$A$219,0),$B348+1),0)","v":0},0,0,0,0,0,0,0,null,2,0]
["Asset 2",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A349&\" - RAB life\",$A$7:$A$219,0),$B349+1)+$B349,INDEX($C$242:$BA$1865,MATCH($A349&\" - capex (commissioned)\",$A$242:$A$1865,0),$B349+1)/INDEX($C$7:$BG$219,MATCH($A349&\" - RAB life\",$A$7:$A$219,0),$B349+1),0)","v":0},0,0,0,0,0,0,null,2,0]
["Asset 2",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A350&\" - RAB life\",$A$7:$A$219,0),$B350+1)+$B350,INDEX($C$242:$BA$1865,MATCH($A350&\" - capex (commissioned)\",$A$242:$A$1865,0),$B350+1)/INDEX($C$7:$BG$219,MATCH($A350&\" - RAB life\",$A$7:$A$219,0),$B350+1),0)","v":0},0,0,0,0,0,null,2,0]
[{"$f":"\"Asset \"&BI351&\" - capex (incurred)\"","v":"Asset 3 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A351,$A$7:$A$76,0))","v":139.36177646201446},{"$f":"INDEX(D$7:D$76,MATCH($A351,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":1.49434646885572},1.1123611290726163,0.5354028270636918,0.59660574204965888,0.57987892520980944,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A351,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A351,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A351,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A351,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A351,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI297+1","v":3}]
[{"$f":"\"Asset \"&BI352&\" - capex (commissioned)\"","v":"Asset 3 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A352,$A$7:$A$76,0))","v":139.36177646201446},1.49434646885572,1.1123611290726163,0.5354028270636918,0.59660574204965888,0.57987892520980944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3]
[{"$f":"\"Asset \"&BI353&\" - Depreciation\"","v":"Asset 3 - Depreciation"},"Depreciation",{"$f":"SUM(C354:C404)","v":0},{"$f":"SUM(D354:D404)","v":5.7969888823813731},5.8468004313432305,5.8838791356456506,5.9017258965477737,5.9216127546160955,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,5.9409420521230896,0.3779964546032587,0.14395316974171654,0.14395316974171654,0.14395316974171654,0.14395316974171654,0.14395316974171654,0.14395316974171654,9.4141620779859214E-2,5.7062916477438677E-2,3.921615557531561E-2,1.9329297506993647E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BA354:BA404)","v":0},0,0,0,0,0,{"$f":"SUM(BG354:BG404)","v":0},null,3]
[{"$f":"\"Asset \"&BI354","v":"Asset 3"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:C354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:D354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:E354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:F354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:G354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:H354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:I354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:J354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:K354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:L354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:M354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:N354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:O354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:P354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Q354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:R354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:S354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:T354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:U354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:V354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:W354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:X354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Y354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Z354)))","v":5.7969888823813731},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AA354)))","v":0.23404328486154213},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AB354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AC354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AD354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AE354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AF354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AG354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AH354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AI354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AJ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AK354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AL354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AM354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AN354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AO354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AP354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AQ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AR354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AS354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AT354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AU354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AV354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AW354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AX354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AY354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AZ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BA354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BB354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BC354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BD354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BE354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BF354)))","v":0},null,3,{"$f":"SUM(C354:BG354)-INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)","v":0}]
[{"$f":"\"Asset \"&BI355","v":"Asset 3"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1)+$B355,INDEX($C$242:$BA$1865,MATCH($A355&\" - capex (commissioned)\",$A$242:$A$1865,0),$B355+1)/INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1),0)","v":4.9811548961857334E-2},4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,4.9811548961857334E-2,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1)+$B355,INDEX($C$242:$BA$1865,MATCH($A355&\" - capex (commissioned)\",$A$242:$A$1865,0),$B355+1)/INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,{"$f":"SUM(C355:BG355)-INDEX($C$242:$BA$1865,MATCH($A355&\" - capex (commissioned)\",$A$242:$A$1865,0),$B355+1)","v":0}]
["Asset 3",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A356&\" - RAB life\",$A$7:$A$219,0),$B356+1)+$B356,INDEX($C$242:$BA$1865,MATCH($A356&\" - capex (commissioned)\",$A$242:$A$1865,0),$B356+1)/INDEX($C$7:$BG$219,MATCH($A356&\" - RAB life\",$A$7:$A$219,0),$B356+1),0)","v":3.7078704302420544E-2},3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,3.7078704302420544E-2,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A356&\" - RAB life\",$A$7:$A$219,0),$B356+1)+$B356,INDEX($C$242:$BA$1865,MATCH($A356&\" - capex (commissioned)\",$A$242:$A$1865,0),$B356+1)/INDEX($C$7:$BG$219,MATCH($A356&\" - RAB life\",$A$7:$A$219,0),$B356+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A357&\" - RAB life\",$A$7:$A$219,0),$B357+1)+$B357,INDEX($C$242:$BA$1865,MATCH($A357&\" - capex (commissioned)\",$A$242:$A$1865,0),$B357+1)/INDEX($C$7:$BG$219,MATCH($A357&\" - RAB life\",$A$7:$A$219,0),$B357+1),0)","v":1.784676090212306E-2},1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,1.784676090212306E-2,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A357&\" - RAB life\",$A$7:$A$219,0),$B357+1)+$B357,INDEX($C$242:$BA$1865,MATCH($A357&\" - capex (commissioned)\",$A$242:$A$1865,0),$B357+1)/INDEX($C$7:$BG$219,MATCH($A357&\" - RAB life\",$A$7:$A$219,0),$B357+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A358&\" - RAB life\",$A$7:$A$219,0),$B358+1)+$B358,INDEX($C$242:$BA$1865,MATCH($A358&\" - capex (commissioned)\",$A$242:$A$1865,0),$B358+1)/INDEX($C$7:$BG$219,MATCH($A358&\" - RAB life\",$A$7:$A$219,0),$B358+1),0)","v":1.9886858068321963E-2},1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,1.9886858068321963E-2,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A358&\" - RAB life\",$A$7:$A$219,0),$B358+1)+$B358,INDEX($C$242:$BA$1865,MATCH($A358&\" - capex (commissioned)\",$A$242:$A$1865,0),$B358+1)/INDEX($C$7:$BG$219,MATCH($A358&\" - RAB life\",$A$7:$A$219,0),$B358+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1)+$B359,INDEX($C$242:$BA$1865,MATCH($A359&\" - capex (commissioned)\",$A$242:$A$1865,0),$B359+1)/INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1),0)","v":1.9329297506993647E-2},1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,1.9329297506993647E-2,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1)+$B359,INDEX($C$242:$BA$1865,MATCH($A359&\" - capex (commissioned)\",$A$242:$A$1865,0),$B359+1)/INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1)+$B360,INDEX($C$242:$BA$1865,MATCH($A360&\" - capex (commissioned)\",$A$242:$A$1865,0),$B360+1)/INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1)+$B360,INDEX($C$242:$BA$1865,MATCH($A360&\" - capex (commissioned)\",$A$242:$A$1865,0),$B360+1)/INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A361&\" - RAB life\",$A$7:$A$219,0),$B361+1)+$B361,INDEX($C$242:$BA$1865,MATCH($A361&\" - capex (commissioned)\",$A$242:$A$1865,0),$B361+1)/INDEX($C$7:$BG$219,MATCH($A361&\" - RAB life\",$A$7:$A$219,0),$B361+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A361&\" - RAB life\",$A$7:$A$219,0),$B361+1)+$B361,INDEX($C$242:$BA$1865,MATCH($A361&\" - capex (commissioned)\",$A$242:$A$1865,0),$B361+1)/INDEX($C$7:$BG$219,MATCH($A361&\" - RAB life\",$A$7:$A$219,0),$B361+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A362&\" - RAB life\",$A$7:$A$219,0),$B362+1)+$B362,INDEX($C$242:$BA$1865,MATCH($A362&\" - capex (commissioned)\",$A$242:$A$1865,0),$B362+1)/INDEX($C$7:$BG$219,MATCH($A362&\" - RAB life\",$A$7:$A$219,0),$B362+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI308+1","v":3},0]
["Asset 3",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A363&\" - RAB life\",$A$7:$A$219,0),$B363+1)+$B363,INDEX($C$242:$BA$1865,MATCH($A363&\" - capex (commissioned)\",$A$242:$A$1865,0),$B363+1)/INDEX($C$7:$BG$219,MATCH($A363&\" - RAB life\",$A$7:$A$219,0),$B363+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A364&\" - RAB life\",$A$7:$A$219,0),$B364+1)+$B364,INDEX($C$242:$BA$1865,MATCH($A364&\" - capex (commissioned)\",$A$242:$A$1865,0),$B364+1)/INDEX($C$7:$BG$219,MATCH($A364&\" - RAB life\",$A$7:$A$219,0),$B364+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A365&\" - RAB life\",$A$7:$A$219,0),$B365+1)+$B365,INDEX($C$242:$BA$1865,MATCH($A365&\" - capex (commissioned)\",$A$242:$A$1865,0),$B365+1)/INDEX($C$7:$BG$219,MATCH($A365&\" - RAB life\",$A$7:$A$219,0),$B365+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A366&\" - RAB life\",$A$7:$A$219,0),$B366+1)+$B366,INDEX($C$242:$BA$1865,MATCH($A366&\" - capex (commissioned)\",$A$242:$A$1865,0),$B366+1)/INDEX($C$7:$BG$219,MATCH($A366&\" - RAB life\",$A$7:$A$219,0),$B366+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A367&\" - RAB life\",$A$7:$A$219,0),$B367+1)+$B367,INDEX($C$242:$BA$1865,MATCH($A367&\" - capex (commissioned)\",$A$242:$A$1865,0),$B367+1)/INDEX($C$7:$BG$219,MATCH($A367&\" - RAB life\",$A$7:$A$219,0),$B367+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A368&\" - RAB life\",$A$7:$A$219,0),$B368+1)+$B368,INDEX($C$242:$BA$1865,MATCH($A368&\" - capex (commissioned)\",$A$242:$A$1865,0),$B368+1)/INDEX($C$7:$BG$219,MATCH($A368&\" - RAB life\",$A$7:$A$219,0),$B368+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A369&\" - RAB life\",$A$7:$A$219,0),$B369+1)+$B369,INDEX($C$242:$BA$1865,MATCH($A369&\" - capex (commissioned)\",$A$242:$A$1865,0),$B369+1)/INDEX($C$7:$BG$219,MATCH($A369&\" - RAB life\",$A$7:$A$219,0),$B369+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A370&\" - RAB life\",$A$7:$A$219,0),$B370+1)+$B370,INDEX($C$242:$BA$1865,MATCH($A370&\" - capex (commissioned)\",$A$242:$A$1865,0),$B370+1)/INDEX($C$7:$BG$219,MATCH($A370&\" - RAB life\",$A$7:$A$219,0),$B370+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A371&\" - RAB life\",$A$7:$A$219,0),$B371+1)+$B371,INDEX($C$242:$BA$1865,MATCH($A371&\" - capex (commissioned)\",$A$242:$A$1865,0),$B371+1)/INDEX($C$7:$BG$219,MATCH($A371&\" - RAB life\",$A$7:$A$219,0),$B371+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A372&\" - RAB life\",$A$7:$A$219,0),$B372+1)+$B372,INDEX($C$242:$BA$1865,MATCH($A372&\" - capex (commissioned)\",$A$242:$A$1865,0),$B372+1)/INDEX($C$7:$BG$219,MATCH($A372&\" - RAB life\",$A$7:$A$219,0),$B372+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A373&\" - RAB life\",$A$7:$A$219,0),$B373+1)+$B373,INDEX($C$242:$BA$1865,MATCH($A373&\" - capex (commissioned)\",$A$242:$A$1865,0),$B373+1)/INDEX($C$7:$BG$219,MATCH($A373&\" - RAB life\",$A$7:$A$219,0),$B373+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A374&\" - RAB life\",$A$7:$A$219,0),$B374+1)+$B374,INDEX($C$242:$BA$1865,MATCH($A374&\" - capex (commissioned)\",$A$242:$A$1865,0),$B374+1)/INDEX($C$7:$BG$219,MATCH($A374&\" - RAB life\",$A$7:$A$219,0),$B374+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A375&\" - RAB life\",$A$7:$A$219,0),$B375+1)+$B375,INDEX($C$242:$BA$1865,MATCH($A375&\" - capex (commissioned)\",$A$242:$A$1865,0),$B375+1)/INDEX($C$7:$BG$219,MATCH($A375&\" - RAB life\",$A$7:$A$219,0),$B375+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A376&\" - RAB life\",$A$7:$A$219,0),$B376+1)+$B376,INDEX($C$242:$BA$1865,MATCH($A376&\" - capex (commissioned)\",$A$242:$A$1865,0),$B376+1)/INDEX($C$7:$BG$219,MATCH($A376&\" - RAB life\",$A$7:$A$219,0),$B376+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A377&\" - RAB life\",$A$7:$A$219,0),$B377+1)+$B377,INDEX($C$242:$BA$1865,MATCH($A377&\" - capex (commissioned)\",$A$242:$A$1865,0),$B377+1)/INDEX($C$7:$BG$219,MATCH($A377&\" - RAB life\",$A$7:$A$219,0),$B377+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A378&\" - RAB life\",$A$7:$A$219,0),$B378+1)+$B378,INDEX($C$242:$BA$1865,MATCH($A378&\" - capex (commissioned)\",$A$242:$A$1865,0),$B378+1)/INDEX($C$7:$BG$219,MATCH($A378&\" - RAB life\",$A$7:$A$219,0),$B378+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A379&\" - RAB life\",$A$7:$A$219,0),$B379+1)+$B379,INDEX($C$242:$BA$1865,MATCH($A379&\" - capex (commissioned)\",$A$242:$A$1865,0),$B379+1)/INDEX($C$7:$BG$219,MATCH($A379&\" - RAB life\",$A$7:$A$219,0),$B379+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A380&\" - RAB life\",$A$7:$A$219,0),$B380+1)+$B380,INDEX($C$242:$BA$1865,MATCH($A380&\" - capex (commissioned)\",$A$242:$A$1865,0),$B380+1)/INDEX($C$7:$BG$219,MATCH($A380&\" - RAB life\",$A$7:$A$219,0),$B380+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A381&\" - RAB life\",$A$7:$A$219,0),$B381+1)+$B381,INDEX($C$242:$BA$1865,MATCH($A381&\" - capex (commissioned)\",$A$242:$A$1865,0),$B381+1)/INDEX($C$7:$BG$219,MATCH($A381&\" - RAB life\",$A$7:$A$219,0),$B381+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A382&\" - RAB life\",$A$7:$A$219,0),$B382+1)+$B382,INDEX($C$242:$BA$1865,MATCH($A382&\" - capex (commissioned)\",$A$242:$A$1865,0),$B382+1)/INDEX($C$7:$BG$219,MATCH($A382&\" - RAB life\",$A$7:$A$219,0),$B382+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A383&\" - RAB life\",$A$7:$A$219,0),$B383+1)+$B383,INDEX($C$242:$BA$1865,MATCH($A383&\" - capex (commissioned)\",$A$242:$A$1865,0),$B383+1)/INDEX($C$7:$BG$219,MATCH($A383&\" - RAB life\",$A$7:$A$219,0),$B383+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A384&\" - RAB life\",$A$7:$A$219,0),$B384+1)+$B384,INDEX($C$242:$BA$1865,MATCH($A384&\" - capex (commissioned)\",$A$242:$A$1865,0),$B384+1)/INDEX($C$7:$BG$219,MATCH($A384&\" - RAB life\",$A$7:$A$219,0),$B384+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A385&\" - RAB life\",$A$7:$A$219,0),$B385+1)+$B385,INDEX($C$242:$BA$1865,MATCH($A385&\" - capex (commissioned)\",$A$242:$A$1865,0),$B385+1)/INDEX($C$7:$BG$219,MATCH($A385&\" - RAB life\",$A$7:$A$219,0),$B385+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A386&\" - RAB life\",$A$7:$A$219,0),$B386+1)+$B386,INDEX($C$242:$BA$1865,MATCH($A386&\" - capex (commissioned)\",$A$242:$A$1865,0),$B386+1)/INDEX($C$7:$BG$219,MATCH($A386&\" - RAB life\",$A$7:$A$219,0),$B386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A387&\" - RAB life\",$A$7:$A$219,0),$B387+1)+$B387,INDEX($C$242:$BA$1865,MATCH($A387&\" - capex (commissioned)\",$A$242:$A$1865,0),$B387+1)/INDEX($C$7:$BG$219,MATCH($A387&\" - RAB life\",$A$7:$A$219,0),$B387+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A388&\" - RAB life\",$A$7:$A$219,0),$B388+1)+$B388,INDEX($C$242:$BA$1865,MATCH($A388&\" - capex (commissioned)\",$A$242:$A$1865,0),$B388+1)/INDEX($C$7:$BG$219,MATCH($A388&\" - RAB life\",$A$7:$A$219,0),$B388+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A389&\" - RAB life\",$A$7:$A$219,0),$B389+1)+$B389,INDEX($C$242:$BA$1865,MATCH($A389&\" - capex (commissioned)\",$A$242:$A$1865,0),$B389+1)/INDEX($C$7:$BG$219,MATCH($A389&\" - RAB life\",$A$7:$A$219,0),$B389+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A390&\" - RAB life\",$A$7:$A$219,0),$B390+1)+$B390,INDEX($C$242:$BA$1865,MATCH($A390&\" - capex (commissioned)\",$A$242:$A$1865,0),$B390+1)/INDEX($C$7:$BG$219,MATCH($A390&\" - RAB life\",$A$7:$A$219,0),$B390+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A391&\" - RAB life\",$A$7:$A$219,0),$B391+1)+$B391,INDEX($C$242:$BA$1865,MATCH($A391&\" - capex (commissioned)\",$A$242:$A$1865,0),$B391+1)/INDEX($C$7:$BG$219,MATCH($A391&\" - RAB life\",$A$7:$A$219,0),$B391+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A392&\" - RAB life\",$A$7:$A$219,0),$B392+1)+$B392,INDEX($C$242:$BA$1865,MATCH($A392&\" - capex (commissioned)\",$A$242:$A$1865,0),$B392+1)/INDEX($C$7:$BG$219,MATCH($A392&\" - RAB life\",$A$7:$A$219,0),$B392+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A393&\" - RAB life\",$A$7:$A$219,0),$B393+1)+$B393,INDEX($C$242:$BA$1865,MATCH($A393&\" - capex (commissioned)\",$A$242:$A$1865,0),$B393+1)/INDEX($C$7:$BG$219,MATCH($A393&\" - RAB life\",$A$7:$A$219,0),$B393+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A394&\" - RAB life\",$A$7:$A$219,0),$B394+1)+$B394,INDEX($C$242:$BA$1865,MATCH($A394&\" - capex (commissioned)\",$A$242:$A$1865,0),$B394+1)/INDEX($C$7:$BG$219,MATCH($A394&\" - RAB life\",$A$7:$A$219,0),$B394+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A395&\" - RAB life\",$A$7:$A$219,0),$B395+1)+$B395,INDEX($C$242:$BA$1865,MATCH($A395&\" - capex (commissioned)\",$A$242:$A$1865,0),$B395+1)/INDEX($C$7:$BG$219,MATCH($A395&\" - RAB life\",$A$7:$A$219,0),$B395+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A396&\" - RAB life\",$A$7:$A$219,0),$B396+1)+$B396,INDEX($C$242:$BA$1865,MATCH($A396&\" - capex (commissioned)\",$A$242:$A$1865,0),$B396+1)/INDEX($C$7:$BG$219,MATCH($A396&\" - RAB life\",$A$7:$A$219,0),$B396+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A397&\" - RAB life\",$A$7:$A$219,0),$B397+1)+$B397,INDEX($C$242:$BA$1865,MATCH($A397&\" - capex (commissioned)\",$A$242:$A$1865,0),$B397+1)/INDEX($C$7:$BG$219,MATCH($A397&\" - RAB life\",$A$7:$A$219,0),$B397+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A398&\" - RAB life\",$A$7:$A$219,0),$B398+1)+$B398,INDEX($C$242:$BA$1865,MATCH($A398&\" - capex (commissioned)\",$A$242:$A$1865,0),$B398+1)/INDEX($C$7:$BG$219,MATCH($A398&\" - RAB life\",$A$7:$A$219,0),$B398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A399&\" - RAB life\",$A$7:$A$219,0),$B399+1)+$B399,INDEX($C$242:$BA$1865,MATCH($A399&\" - capex (commissioned)\",$A$242:$A$1865,0),$B399+1)/INDEX($C$7:$BG$219,MATCH($A399&\" - RAB life\",$A$7:$A$219,0),$B399+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A400&\" - RAB life\",$A$7:$A$219,0),$B400+1)+$B400,INDEX($C$242:$BA$1865,MATCH($A400&\" - capex (commissioned)\",$A$242:$A$1865,0),$B400+1)/INDEX($C$7:$BG$219,MATCH($A400&\" - RAB life\",$A$7:$A$219,0),$B400+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A401&\" - RAB life\",$A$7:$A$219,0),$B401+1)+$B401,INDEX($C$242:$BA$1865,MATCH($A401&\" - capex (commissioned)\",$A$242:$A$1865,0),$B401+1)/INDEX($C$7:$BG$219,MATCH($A401&\" - RAB life\",$A$7:$A$219,0),$B401+1),0)","v":0},0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A402&\" - RAB life\",$A$7:$A$219,0),$B402+1)+$B402,INDEX($C$242:$BA$1865,MATCH($A402&\" - capex (commissioned)\",$A$242:$A$1865,0),$B402+1)/INDEX($C$7:$BG$219,MATCH($A402&\" - RAB life\",$A$7:$A$219,0),$B402+1),0)","v":0},0,0,0,0,0,0,0,null,3,0]
["Asset 3",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A403&\" - RAB life\",$A$7:$A$219,0),$B403+1)+$B403,INDEX($C$242:$BA$1865,MATCH($A403&\" - capex (commissioned)\",$A$242:$A$1865,0),$B403+1)/INDEX($C$7:$BG$219,MATCH($A403&\" - RAB life\",$A$7:$A$219,0),$B403+1),0)","v":0},0,0,0,0,0,0,null,3,0]
["Asset 3",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A404&\" - RAB life\",$A$7:$A$219,0),$B404+1)+$B404,INDEX($C$242:$BA$1865,MATCH($A404&\" - capex (commissioned)\",$A$242:$A$1865,0),$B404+1)/INDEX($C$7:$BG$219,MATCH($A404&\" - RAB life\",$A$7:$A$219,0),$B404+1),0)","v":0},0,0,0,0,0,null,3,0]
[{"$f":"\"Asset \"&BI405&\" - capex (incurred)\"","v":"Asset 4 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A405,$A$7:$A$76,0))","v":88.99878525588646},{"$f":"INDEX(D$7:D$76,MATCH($A405,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":3.9531653444920658},2.4766778673128149,1.1098717599877086,0.56035339535642559,0.54323780443350245,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A405,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A405,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A405,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A405,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A405,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI351+1","v":4}]
[{"$f":"\"Asset \"&BI406&\" - capex (commissioned)\"","v":"Asset 4 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A406,$A$7:$A$76,0))","v":88.99878525588646},3.9531653444920658,2.4766778673128149,1.1098717599877086,0.56035339535642559,0.54323780443350245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI352+1","v":4}]
[{"$f":"\"Asset \"&BI407&\" - Depreciation\"","v":"Asset 4 - Depreciation"},"Depreciation",{"$f":"SUM(C408:C458)","v":0},{"$f":"SUM(D408:D458)","v":2.4637376787933589},2.5955098569430946,2.6780657858535215,2.7150615111864451,2.7337399576983259,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.7518478845127761,2.6200757063630404,2.5375197774526135,2.5005240521196899,2.4818456056078091,2.4637376787933589,0.30422881932550183,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BA408:BA458)","v":0},0,0,0,0,0,{"$f":"SUM(BG408:BG458)","v":0},null,4]
[{"$f":"\"Asset \"&BI408","v":"Asset 4"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:C408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:D408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:E408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:F408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:G408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:H408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:I408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:J408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:K408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:L408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:M408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:N408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:O408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:P408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Q408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:R408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:S408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:T408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:U408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:V408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:W408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:X408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Y408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Z408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AA408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AB408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AC408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AD408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AE408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AF408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AG408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AH408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AI408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AJ408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AK408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AL408)))","v":2.4637376787933589},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AM408)))","v":0.30422881932550183},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AN408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AO408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AP408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AQ408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AR408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AS408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AT408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AU408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AV408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AW408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AX408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AY408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AZ408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BA408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BB408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BC408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BD408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BE408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BF408)))","v":0},null,4,{"$f":"SUM(C408:BG408)-INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)","v":0}]
[{"$f":"\"Asset \"&BI409","v":"Asset 4"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1)+$B409,INDEX($C$242:$BA$1865,MATCH($A409&\" - capex (commissioned)\",$A$242:$A$1865,0),$B409+1)/INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1),0)","v":0.13177217814973552},0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0.13177217814973552,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1)+$B409,INDEX($C$242:$BA$1865,MATCH($A409&\" - capex (commissioned)\",$A$242:$A$1865,0),$B409+1)/INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,{"$f":"SUM(C409:BG409)-INDEX($C$242:$BA$1865,MATCH($A409&\" - capex (commissioned)\",$A$242:$A$1865,0),$B409+1)","v":0}]
["Asset 4",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A410&\" - RAB life\",$A$7:$A$219,0),$B410+1)+$B410,INDEX($C$242:$BA$1865,MATCH($A410&\" - capex (commissioned)\",$A$242:$A$1865,0),$B410+1)/INDEX($C$7:$BG$219,MATCH($A410&\" - RAB life\",$A$7:$A$219,0),$B410+1),0)","v":8.2555928910427165E-2},8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,8.2555928910427165E-2,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A410&\" - RAB life\",$A$7:$A$219,0),$B410+1)+$B410,INDEX($C$242:$BA$1865,MATCH($A410&\" - capex (commissioned)\",$A$242:$A$1865,0),$B410+1)/INDEX($C$7:$BG$219,MATCH($A410&\" - RAB life\",$A$7:$A$219,0),$B410+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A411&\" - RAB life\",$A$7:$A$219,0),$B411+1)+$B411,INDEX($C$242:$BA$1865,MATCH($A411&\" - capex (commissioned)\",$A$242:$A$1865,0),$B411+1)/INDEX($C$7:$BG$219,MATCH($A411&\" - RAB life\",$A$7:$A$219,0),$B411+1),0)","v":3.6995725332923619E-2},3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,3.6995725332923619E-2,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A411&\" - RAB life\",$A$7:$A$219,0),$B411+1)+$B411,INDEX($C$242:$BA$1865,MATCH($A411&\" - capex (commissioned)\",$A$242:$A$1865,0),$B411+1)/INDEX($C$7:$BG$219,MATCH($A411&\" - RAB life\",$A$7:$A$219,0),$B411+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A412&\" - RAB life\",$A$7:$A$219,0),$B412+1)+$B412,INDEX($C$242:$BA$1865,MATCH($A412&\" - capex (commissioned)\",$A$242:$A$1865,0),$B412+1)/INDEX($C$7:$BG$219,MATCH($A412&\" - RAB life\",$A$7:$A$219,0),$B412+1),0)","v":1.8678446511880852E-2},1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,1.8678446511880852E-2,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A412&\" - RAB life\",$A$7:$A$219,0),$B412+1)+$B412,INDEX($C$242:$BA$1865,MATCH($A412&\" - capex (commissioned)\",$A$242:$A$1865,0),$B412+1)/INDEX($C$7:$BG$219,MATCH($A412&\" - RAB life\",$A$7:$A$219,0),$B412+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1)+$B413,INDEX($C$242:$BA$1865,MATCH($A413&\" - capex (commissioned)\",$A$242:$A$1865,0),$B413+1)/INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1),0)","v":1.810792681445008E-2},1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,1.810792681445008E-2,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1)+$B413,INDEX($C$242:$BA$1865,MATCH($A413&\" - capex (commissioned)\",$A$242:$A$1865,0),$B413+1)/INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1)+$B414,INDEX($C$242:$BA$1865,MATCH($A414&\" - capex (commissioned)\",$A$242:$A$1865,0),$B414+1)/INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1)+$B414,INDEX($C$242:$BA$1865,MATCH($A414&\" - capex (commissioned)\",$A$242:$A$1865,0),$B414+1)/INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A415&\" - RAB life\",$A$7:$A$219,0),$B415+1)+$B415,INDEX($C$242:$BA$1865,MATCH($A415&\" - capex (commissioned)\",$A$242:$A$1865,0),$B415+1)/INDEX($C$7:$BG$219,MATCH($A415&\" - RAB life\",$A$7:$A$219,0),$B415+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A415&\" - RAB life\",$A$7:$A$219,0),$B415+1)+$B415,INDEX($C$242:$BA$1865,MATCH($A415&\" - capex (commissioned)\",$A$242:$A$1865,0),$B415+1)/INDEX($C$7:$BG$219,MATCH($A415&\" - RAB life\",$A$7:$A$219,0),$B415+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A416&\" - RAB life\",$A$7:$A$219,0),$B416+1)+$B416,INDEX($C$242:$BA$1865,MATCH($A416&\" - capex (commissioned)\",$A$242:$A$1865,0),$B416+1)/INDEX($C$7:$BG$219,MATCH($A416&\" - RAB life\",$A$7:$A$219,0),$B416+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A417&\" - RAB life\",$A$7:$A$219,0),$B417+1)+$B417,INDEX($C$242:$BA$1865,MATCH($A417&\" - capex (commissioned)\",$A$242:$A$1865,0),$B417+1)/INDEX($C$7:$BG$219,MATCH($A417&\" - RAB life\",$A$7:$A$219,0),$B417+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A418&\" - RAB life\",$A$7:$A$219,0),$B418+1)+$B418,INDEX($C$242:$BA$1865,MATCH($A418&\" - capex (commissioned)\",$A$242:$A$1865,0),$B418+1)/INDEX($C$7:$BG$219,MATCH($A418&\" - RAB life\",$A$7:$A$219,0),$B418+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A419&\" - RAB life\",$A$7:$A$219,0),$B419+1)+$B419,INDEX($C$242:$BA$1865,MATCH($A419&\" - capex (commissioned)\",$A$242:$A$1865,0),$B419+1)/INDEX($C$7:$BG$219,MATCH($A419&\" - RAB life\",$A$7:$A$219,0),$B419+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A420&\" - RAB life\",$A$7:$A$219,0),$B420+1)+$B420,INDEX($C$242:$BA$1865,MATCH($A420&\" - capex (commissioned)\",$A$242:$A$1865,0),$B420+1)/INDEX($C$7:$BG$219,MATCH($A420&\" - RAB life\",$A$7:$A$219,0),$B420+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A421&\" - RAB life\",$A$7:$A$219,0),$B421+1)+$B421,INDEX($C$242:$BA$1865,MATCH($A421&\" - capex (commissioned)\",$A$242:$A$1865,0),$B421+1)/INDEX($C$7:$BG$219,MATCH($A421&\" - RAB life\",$A$7:$A$219,0),$B421+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A422&\" - RAB life\",$A$7:$A$219,0),$B422+1)+$B422,INDEX($C$242:$BA$1865,MATCH($A422&\" - capex (commissioned)\",$A$242:$A$1865,0),$B422+1)/INDEX($C$7:$BG$219,MATCH($A422&\" - RAB life\",$A$7:$A$219,0),$B422+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A423&\" - RAB life\",$A$7:$A$219,0),$B423+1)+$B423,INDEX($C$242:$BA$1865,MATCH($A423&\" - capex (commissioned)\",$A$242:$A$1865,0),$B423+1)/INDEX($C$7:$BG$219,MATCH($A423&\" - RAB life\",$A$7:$A$219,0),$B423+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A424&\" - RAB life\",$A$7:$A$219,0),$B424+1)+$B424,INDEX($C$242:$BA$1865,MATCH($A424&\" - capex (commissioned)\",$A$242:$A$1865,0),$B424+1)/INDEX($C$7:$BG$219,MATCH($A424&\" - RAB life\",$A$7:$A$219,0),$B424+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A425&\" - RAB life\",$A$7:$A$219,0),$B425+1)+$B425,INDEX($C$242:$BA$1865,MATCH($A425&\" - capex (commissioned)\",$A$242:$A$1865,0),$B425+1)/INDEX($C$7:$BG$219,MATCH($A425&\" - RAB life\",$A$7:$A$219,0),$B425+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A426&\" - RAB life\",$A$7:$A$219,0),$B426+1)+$B426,INDEX($C$242:$BA$1865,MATCH($A426&\" - capex (commissioned)\",$A$242:$A$1865,0),$B426+1)/INDEX($C$7:$BG$219,MATCH($A426&\" - RAB life\",$A$7:$A$219,0),$B426+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A427&\" - RAB life\",$A$7:$A$219,0),$B427+1)+$B427,INDEX($C$242:$BA$1865,MATCH($A427&\" - capex (commissioned)\",$A$242:$A$1865,0),$B427+1)/INDEX($C$7:$BG$219,MATCH($A427&\" - RAB life\",$A$7:$A$219,0),$B427+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A428&\" - RAB life\",$A$7:$A$219,0),$B428+1)+$B428,INDEX($C$242:$BA$1865,MATCH($A428&\" - capex (commissioned)\",$A$242:$A$1865,0),$B428+1)/INDEX($C$7:$BG$219,MATCH($A428&\" - RAB life\",$A$7:$A$219,0),$B428+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A429&\" - RAB life\",$A$7:$A$219,0),$B429+1)+$B429,INDEX($C$242:$BA$1865,MATCH($A429&\" - capex (commissioned)\",$A$242:$A$1865,0),$B429+1)/INDEX($C$7:$BG$219,MATCH($A429&\" - RAB life\",$A$7:$A$219,0),$B429+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A430&\" - RAB life\",$A$7:$A$219,0),$B430+1)+$B430,INDEX($C$242:$BA$1865,MATCH($A430&\" - capex (commissioned)\",$A$242:$A$1865,0),$B430+1)/INDEX($C$7:$BG$219,MATCH($A430&\" - RAB life\",$A$7:$A$219,0),$B430+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A431&\" - RAB life\",$A$7:$A$219,0),$B431+1)+$B431,INDEX($C$242:$BA$1865,MATCH($A431&\" - capex (commissioned)\",$A$242:$A$1865,0),$B431+1)/INDEX($C$7:$BG$219,MATCH($A431&\" - RAB life\",$A$7:$A$219,0),$B431+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A432&\" - RAB life\",$A$7:$A$219,0),$B432+1)+$B432,INDEX($C$242:$BA$1865,MATCH($A432&\" - capex (commissioned)\",$A$242:$A$1865,0),$B432+1)/INDEX($C$7:$BG$219,MATCH($A432&\" - RAB life\",$A$7:$A$219,0),$B432+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A433&\" - RAB life\",$A$7:$A$219,0),$B433+1)+$B433,INDEX($C$242:$BA$1865,MATCH($A433&\" - capex (commissioned)\",$A$242:$A$1865,0),$B433+1)/INDEX($C$7:$BG$219,MATCH($A433&\" - RAB life\",$A$7:$A$219,0),$B433+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A434&\" - RAB life\",$A$7:$A$219,0),$B434+1)+$B434,INDEX($C$242:$BA$1865,MATCH($A434&\" - capex (commissioned)\",$A$242:$A$1865,0),$B434+1)/INDEX($C$7:$BG$219,MATCH($A434&\" - RAB life\",$A$7:$A$219,0),$B434+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A435&\" - RAB life\",$A$7:$A$219,0),$B435+1)+$B435,INDEX($C$242:$BA$1865,MATCH($A435&\" - capex (commissioned)\",$A$242:$A$1865,0),$B435+1)/INDEX($C$7:$BG$219,MATCH($A435&\" - RAB life\",$A$7:$A$219,0),$B435+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A436&\" - RAB life\",$A$7:$A$219,0),$B436+1)+$B436,INDEX($C$242:$BA$1865,MATCH($A436&\" - capex (commissioned)\",$A$242:$A$1865,0),$B436+1)/INDEX($C$7:$BG$219,MATCH($A436&\" - RAB life\",$A$7:$A$219,0),$B436+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A437&\" - RAB life\",$A$7:$A$219,0),$B437+1)+$B437,INDEX($C$242:$BA$1865,MATCH($A437&\" - capex (commissioned)\",$A$242:$A$1865,0),$B437+1)/INDEX($C$7:$BG$219,MATCH($A437&\" - RAB life\",$A$7:$A$219,0),$B437+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A438&\" - RAB life\",$A$7:$A$219,0),$B438+1)+$B438,INDEX($C$242:$BA$1865,MATCH($A438&\" - capex (commissioned)\",$A$242:$A$1865,0),$B438+1)/INDEX($C$7:$BG$219,MATCH($A438&\" - RAB life\",$A$7:$A$219,0),$B438+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A439&\" - RAB life\",$A$7:$A$219,0),$B439+1)+$B439,INDEX($C$242:$BA$1865,MATCH($A439&\" - capex (commissioned)\",$A$242:$A$1865,0),$B439+1)/INDEX($C$7:$BG$219,MATCH($A439&\" - RAB life\",$A$7:$A$219,0),$B439+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A440&\" - RAB life\",$A$7:$A$219,0),$B440+1)+$B440,INDEX($C$242:$BA$1865,MATCH($A440&\" - capex (commissioned)\",$A$242:$A$1865,0),$B440+1)/INDEX($C$7:$BG$219,MATCH($A440&\" - RAB life\",$A$7:$A$219,0),$B440+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A441&\" - RAB life\",$A$7:$A$219,0),$B441+1)+$B441,INDEX($C$242:$BA$1865,MATCH($A441&\" - capex (commissioned)\",$A$242:$A$1865,0),$B441+1)/INDEX($C$7:$BG$219,MATCH($A441&\" - RAB life\",$A$7:$A$219,0),$B441+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A442&\" - RAB life\",$A$7:$A$219,0),$B442+1)+$B442,INDEX($C$242:$BA$1865,MATCH($A442&\" - capex (commissioned)\",$A$242:$A$1865,0),$B442+1)/INDEX($C$7:$BG$219,MATCH($A442&\" - RAB life\",$A$7:$A$219,0),$B442+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A443&\" - RAB life\",$A$7:$A$219,0),$B443+1)+$B443,INDEX($C$242:$BA$1865,MATCH($A443&\" - capex (commissioned)\",$A$242:$A$1865,0),$B443+1)/INDEX($C$7:$BG$219,MATCH($A443&\" - RAB life\",$A$7:$A$219,0),$B443+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A444&\" - RAB life\",$A$7:$A$219,0),$B444+1)+$B444,INDEX($C$242:$BA$1865,MATCH($A444&\" - capex (commissioned)\",$A$242:$A$1865,0),$B444+1)/INDEX($C$7:$BG$219,MATCH($A444&\" - RAB life\",$A$7:$A$219,0),$B444+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A445&\" - RAB life\",$A$7:$A$219,0),$B445+1)+$B445,INDEX($C$242:$BA$1865,MATCH($A445&\" - capex (commissioned)\",$A$242:$A$1865,0),$B445+1)/INDEX($C$7:$BG$219,MATCH($A445&\" - RAB life\",$A$7:$A$219,0),$B445+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A446&\" - RAB life\",$A$7:$A$219,0),$B446+1)+$B446,INDEX($C$242:$BA$1865,MATCH($A446&\" - capex (commissioned)\",$A$242:$A$1865,0),$B446+1)/INDEX($C$7:$BG$219,MATCH($A446&\" - RAB life\",$A$7:$A$219,0),$B446+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A447&\" - RAB life\",$A$7:$A$219,0),$B447+1)+$B447,INDEX($C$242:$BA$1865,MATCH($A447&\" - capex (commissioned)\",$A$242:$A$1865,0),$B447+1)/INDEX($C$7:$BG$219,MATCH($A447&\" - RAB life\",$A$7:$A$219,0),$B447+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A448&\" - RAB life\",$A$7:$A$219,0),$B448+1)+$B448,INDEX($C$242:$BA$1865,MATCH($A448&\" - capex (commissioned)\",$A$242:$A$1865,0),$B448+1)/INDEX($C$7:$BG$219,MATCH($A448&\" - RAB life\",$A$7:$A$219,0),$B448+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A449&\" - RAB life\",$A$7:$A$219,0),$B449+1)+$B449,INDEX($C$242:$BA$1865,MATCH($A449&\" - capex (commissioned)\",$A$242:$A$1865,0),$B449+1)/INDEX($C$7:$BG$219,MATCH($A449&\" - RAB life\",$A$7:$A$219,0),$B449+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A450&\" - RAB life\",$A$7:$A$219,0),$B450+1)+$B450,INDEX($C$242:$BA$1865,MATCH($A450&\" - capex (commissioned)\",$A$242:$A$1865,0),$B450+1)/INDEX($C$7:$BG$219,MATCH($A450&\" - RAB life\",$A$7:$A$219,0),$B450+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A451&\" - RAB life\",$A$7:$A$219,0),$B451+1)+$B451,INDEX($C$242:$BA$1865,MATCH($A451&\" - capex (commissioned)\",$A$242:$A$1865,0),$B451+1)/INDEX($C$7:$BG$219,MATCH($A451&\" - RAB life\",$A$7:$A$219,0),$B451+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A452&\" - RAB life\",$A$7:$A$219,0),$B452+1)+$B452,INDEX($C$242:$BA$1865,MATCH($A452&\" - capex (commissioned)\",$A$242:$A$1865,0),$B452+1)/INDEX($C$7:$BG$219,MATCH($A452&\" - RAB life\",$A$7:$A$219,0),$B452+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A453&\" - RAB life\",$A$7:$A$219,0),$B453+1)+$B453,INDEX($C$242:$BA$1865,MATCH($A453&\" - capex (commissioned)\",$A$242:$A$1865,0),$B453+1)/INDEX($C$7:$BG$219,MATCH($A453&\" - RAB life\",$A$7:$A$219,0),$B453+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A454&\" - RAB life\",$A$7:$A$219,0),$B454+1)+$B454,INDEX($C$242:$BA$1865,MATCH($A454&\" - capex (commissioned)\",$A$242:$A$1865,0),$B454+1)/INDEX($C$7:$BG$219,MATCH($A454&\" - RAB life\",$A$7:$A$219,0),$B454+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A455&\" - RAB life\",$A$7:$A$219,0),$B455+1)+$B455,INDEX($C$242:$BA$1865,MATCH($A455&\" - capex (commissioned)\",$A$242:$A$1865,0),$B455+1)/INDEX($C$7:$BG$219,MATCH($A455&\" - RAB life\",$A$7:$A$219,0),$B455+1),0)","v":0},0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A456&\" - RAB life\",$A$7:$A$219,0),$B456+1)+$B456,INDEX($C$242:$BA$1865,MATCH($A456&\" - capex (commissioned)\",$A$242:$A$1865,0),$B456+1)/INDEX($C$7:$BG$219,MATCH($A456&\" - RAB life\",$A$7:$A$219,0),$B456+1),0)","v":0},0,0,0,0,0,0,0,null,4,0]
["Asset 4",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A457&\" - RAB life\",$A$7:$A$219,0),$B457+1)+$B457,INDEX($C$242:$BA$1865,MATCH($A457&\" - capex (commissioned)\",$A$242:$A$1865,0),$B457+1)/INDEX($C$7:$BG$219,MATCH($A457&\" - RAB life\",$A$7:$A$219,0),$B457+1),0)","v":0},0,0,0,0,0,0,null,4,0]
["Asset 4",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A458&\" - RAB life\",$A$7:$A$219,0),$B458+1)+$B458,INDEX($C$242:$BA$1865,MATCH($A458&\" - capex (commissioned)\",$A$242:$A$1865,0),$B458+1)/INDEX($C$7:$BG$219,MATCH($A458&\" - RAB life\",$A$7:$A$219,0),$B458+1),0)","v":0},0,0,0,0,0,null,4,0]
[{"$f":"\"Asset \"&BI459&\" - capex (incurred)\"","v":"Asset 5 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A459,$A$7:$A$76,0))","v":14.376530640535202},{"$f":"INDEX(D$7:D$76,MATCH($A459,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":1.922467775233333},3.7194621396652905,1.1953624293856429,1.6281109490025738,0.22729796344704681,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A459,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A459,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A459,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A459,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A459,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI405+1","v":5}]
[{"$f":"\"Asset \"&BI460&\" - capex (commissioned)\"","v":"Asset 5 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A460,$A$7:$A$76,0))","v":14.376530640535202},1.922467775233333,3.7194621396652905,1.1953624293856429,1.6281109490025738,0.22729796344704681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI406+1","v":5}]
[{"$f":"\"Asset \"&BI461&\" - Depreciation\"","v":"Asset 5 - Depreciation"},"Depreciation",{"$f":"SUM(C462:C512)","v":0},{"$f":"SUM(D462:D512)","v":1.73656107019426},1.8647255885431488,2.1126897311875017,2.1923805598132113,2.3009212897467162,2.3160744873098524,2.3160744873098524,2.3160744873098524,1.0635554960967168,0.57951341711559257,0.57951341711559257,0.57951341711559257,0.57951341711559257,0.57951341711559257,0.57951341711559257,0.57951341711559257,0.45134889876670353,0.20338475612235088,0.12369392749664138,1.5153197563136454E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BA462:BA512)","v":0},0,0,0,0,0,{"$f":"SUM(BG462:BG512)","v":0},null,5]
[{"$f":"\"Asset \"&BI462","v":"Asset 5"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:C462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:D462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:E462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:F462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:G462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:H462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:I462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:J462)))","v":1.73656107019426},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:K462)))","v":0.48404207898112439},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:L462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:M462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:N462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:O462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:P462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Q462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:R462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:S462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:T462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:U462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:V462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:W462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:X462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Y462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Z462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AA462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AB462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AC462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AD462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AE462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AF462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AG462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AH462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AI462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AJ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AK462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AL462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AM462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AN462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AO462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AP462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AQ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AR462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AS462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AT462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AU462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AV462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AW462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AX462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AY462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AZ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BA462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BB462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BC462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BD462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BE462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BF462)))","v":0},null,5,{"$f":"SUM(C462:BG462)-INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)","v":0}]
[{"$f":"\"Asset \"&BI463","v":"Asset 5"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1)+$B463,INDEX($C$242:$BA$1865,MATCH($A463&\" - capex (commissioned)\",$A$242:$A$1865,0),$B463+1)/INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1),0)","v":0.12816451834888887},0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0.12816451834888887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1)+$B463,INDEX($C$242:$BA$1865,MATCH($A463&\" - capex (commissioned)\",$A$242:$A$1865,0),$B463+1)/INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,{"$f":"SUM(C463:BG463)-INDEX($C$242:$BA$1865,MATCH($A463&\" - capex (commissioned)\",$A$242:$A$1865,0),$B463+1)","v":0}]
["Asset 5",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A464&\" - RAB life\",$A$7:$A$219,0),$B464+1)+$B464,INDEX($C$242:$BA$1865,MATCH($A464&\" - capex (commissioned)\",$A$242:$A$1865,0),$B464+1)/INDEX($C$7:$BG$219,MATCH($A464&\" - RAB life\",$A$7:$A$219,0),$B464+1),0)","v":0.24796414264435271},0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0.24796414264435271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A464&\" - RAB life\",$A$7:$A$219,0),$B464+1)+$B464,INDEX($C$242:$BA$1865,MATCH($A464&\" - capex (commissioned)\",$A$242:$A$1865,0),$B464+1)/INDEX($C$7:$BG$219,MATCH($A464&\" - RAB life\",$A$7:$A$219,0),$B464+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A465&\" - RAB life\",$A$7:$A$219,0),$B465+1)+$B465,INDEX($C$242:$BA$1865,MATCH($A465&\" - capex (commissioned)\",$A$242:$A$1865,0),$B465+1)/INDEX($C$7:$BG$219,MATCH($A465&\" - RAB life\",$A$7:$A$219,0),$B465+1),0)","v":7.9690828625709517E-2},7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,7.9690828625709517E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A465&\" - RAB life\",$A$7:$A$219,0),$B465+1)+$B465,INDEX($C$242:$BA$1865,MATCH($A465&\" - capex (commissioned)\",$A$242:$A$1865,0),$B465+1)/INDEX($C$7:$BG$219,MATCH($A465&\" - RAB life\",$A$7:$A$219,0),$B465+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A466&\" - RAB life\",$A$7:$A$219,0),$B466+1)+$B466,INDEX($C$242:$BA$1865,MATCH($A466&\" - capex (commissioned)\",$A$242:$A$1865,0),$B466+1)/INDEX($C$7:$BG$219,MATCH($A466&\" - RAB life\",$A$7:$A$219,0),$B466+1),0)","v":0.10854072993350491},0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0.10854072993350491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A466&\" - RAB life\",$A$7:$A$219,0),$B466+1)+$B466,INDEX($C$242:$BA$1865,MATCH($A466&\" - capex (commissioned)\",$A$242:$A$1865,0),$B466+1)/INDEX($C$7:$BG$219,MATCH($A466&\" - RAB life\",$A$7:$A$219,0),$B466+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1)+$B467,INDEX($C$242:$BA$1865,MATCH($A467&\" - capex (commissioned)\",$A$242:$A$1865,0),$B467+1)/INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1),0)","v":1.5153197563136454E-2},1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,1.5153197563136454E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1)+$B467,INDEX($C$242:$BA$1865,MATCH($A467&\" - capex (commissioned)\",$A$242:$A$1865,0),$B467+1)/INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1)+$B468,INDEX($C$242:$BA$1865,MATCH($A468&\" - capex (commissioned)\",$A$242:$A$1865,0),$B468+1)/INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1)+$B468,INDEX($C$242:$BA$1865,MATCH($A468&\" - capex (commissioned)\",$A$242:$A$1865,0),$B468+1)/INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A469&\" - RAB life\",$A$7:$A$219,0),$B469+1)+$B469,INDEX($C$242:$BA$1865,MATCH($A469&\" - capex (commissioned)\",$A$242:$A$1865,0),$B469+1)/INDEX($C$7:$BG$219,MATCH($A469&\" - RAB life\",$A$7:$A$219,0),$B469+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A469&\" - RAB life\",$A$7:$A$219,0),$B469+1)+$B469,INDEX($C$242:$BA$1865,MATCH($A469&\" - capex (commissioned)\",$A$242:$A$1865,0),$B469+1)/INDEX($C$7:$BG$219,MATCH($A469&\" - RAB life\",$A$7:$A$219,0),$B469+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A470&\" - RAB life\",$A$7:$A$219,0),$B470+1)+$B470,INDEX($C$242:$BA$1865,MATCH($A470&\" - capex (commissioned)\",$A$242:$A$1865,0),$B470+1)/INDEX($C$7:$BG$219,MATCH($A470&\" - RAB life\",$A$7:$A$219,0),$B470+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A471&\" - RAB life\",$A$7:$A$219,0),$B471+1)+$B471,INDEX($C$242:$BA$1865,MATCH($A471&\" - capex (commissioned)\",$A$242:$A$1865,0),$B471+1)/INDEX($C$7:$BG$219,MATCH($A471&\" - RAB life\",$A$7:$A$219,0),$B471+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A472&\" - RAB life\",$A$7:$A$219,0),$B472+1)+$B472,INDEX($C$242:$BA$1865,MATCH($A472&\" - capex (commissioned)\",$A$242:$A$1865,0),$B472+1)/INDEX($C$7:$BG$219,MATCH($A472&\" - RAB life\",$A$7:$A$219,0),$B472+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A473&\" - RAB life\",$A$7:$A$219,0),$B473+1)+$B473,INDEX($C$242:$BA$1865,MATCH($A473&\" - capex (commissioned)\",$A$242:$A$1865,0),$B473+1)/INDEX($C$7:$BG$219,MATCH($A473&\" - RAB life\",$A$7:$A$219,0),$B473+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A474&\" - RAB life\",$A$7:$A$219,0),$B474+1)+$B474,INDEX($C$242:$BA$1865,MATCH($A474&\" - capex (commissioned)\",$A$242:$A$1865,0),$B474+1)/INDEX($C$7:$BG$219,MATCH($A474&\" - RAB life\",$A$7:$A$219,0),$B474+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A475&\" - RAB life\",$A$7:$A$219,0),$B475+1)+$B475,INDEX($C$242:$BA$1865,MATCH($A475&\" - capex (commissioned)\",$A$242:$A$1865,0),$B475+1)/INDEX($C$7:$BG$219,MATCH($A475&\" - RAB life\",$A$7:$A$219,0),$B475+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A476&\" - RAB life\",$A$7:$A$219,0),$B476+1)+$B476,INDEX($C$242:$BA$1865,MATCH($A476&\" - capex (commissioned)\",$A$242:$A$1865,0),$B476+1)/INDEX($C$7:$BG$219,MATCH($A476&\" - RAB life\",$A$7:$A$219,0),$B476+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A477&\" - RAB life\",$A$7:$A$219,0),$B477+1)+$B477,INDEX($C$242:$BA$1865,MATCH($A477&\" - capex (commissioned)\",$A$242:$A$1865,0),$B477+1)/INDEX($C$7:$BG$219,MATCH($A477&\" - RAB life\",$A$7:$A$219,0),$B477+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A478&\" - RAB life\",$A$7:$A$219,0),$B478+1)+$B478,INDEX($C$242:$BA$1865,MATCH($A478&\" - capex (commissioned)\",$A$242:$A$1865,0),$B478+1)/INDEX($C$7:$BG$219,MATCH($A478&\" - RAB life\",$A$7:$A$219,0),$B478+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A479&\" - RAB life\",$A$7:$A$219,0),$B479+1)+$B479,INDEX($C$242:$BA$1865,MATCH($A479&\" - capex (commissioned)\",$A$242:$A$1865,0),$B479+1)/INDEX($C$7:$BG$219,MATCH($A479&\" - RAB life\",$A$7:$A$219,0),$B479+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A480&\" - RAB life\",$A$7:$A$219,0),$B480+1)+$B480,INDEX($C$242:$BA$1865,MATCH($A480&\" - capex (commissioned)\",$A$242:$A$1865,0),$B480+1)/INDEX($C$7:$BG$219,MATCH($A480&\" - RAB life\",$A$7:$A$219,0),$B480+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A481&\" - RAB life\",$A$7:$A$219,0),$B481+1)+$B481,INDEX($C$242:$BA$1865,MATCH($A481&\" - capex (commissioned)\",$A$242:$A$1865,0),$B481+1)/INDEX($C$7:$BG$219,MATCH($A481&\" - RAB life\",$A$7:$A$219,0),$B481+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A482&\" - RAB life\",$A$7:$A$219,0),$B482+1)+$B482,INDEX($C$242:$BA$1865,MATCH($A482&\" - capex (commissioned)\",$A$242:$A$1865,0),$B482+1)/INDEX($C$7:$BG$219,MATCH($A482&\" - RAB life\",$A$7:$A$219,0),$B482+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A483&\" - RAB life\",$A$7:$A$219,0),$B483+1)+$B483,INDEX($C$242:$BA$1865,MATCH($A483&\" - capex (commissioned)\",$A$242:$A$1865,0),$B483+1)/INDEX($C$7:$BG$219,MATCH($A483&\" - RAB life\",$A$7:$A$219,0),$B483+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A484&\" - RAB life\",$A$7:$A$219,0),$B484+1)+$B484,INDEX($C$242:$BA$1865,MATCH($A484&\" - capex (commissioned)\",$A$242:$A$1865,0),$B484+1)/INDEX($C$7:$BG$219,MATCH($A484&\" - RAB life\",$A$7:$A$219,0),$B484+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A485&\" - RAB life\",$A$7:$A$219,0),$B485+1)+$B485,INDEX($C$242:$BA$1865,MATCH($A485&\" - capex (commissioned)\",$A$242:$A$1865,0),$B485+1)/INDEX($C$7:$BG$219,MATCH($A485&\" - RAB life\",$A$7:$A$219,0),$B485+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A486&\" - RAB life\",$A$7:$A$219,0),$B486+1)+$B486,INDEX($C$242:$BA$1865,MATCH($A486&\" - capex (commissioned)\",$A$242:$A$1865,0),$B486+1)/INDEX($C$7:$BG$219,MATCH($A486&\" - RAB life\",$A$7:$A$219,0),$B486+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A487&\" - RAB life\",$A$7:$A$219,0),$B487+1)+$B487,INDEX($C$242:$BA$1865,MATCH($A487&\" - capex (commissioned)\",$A$242:$A$1865,0),$B487+1)/INDEX($C$7:$BG$219,MATCH($A487&\" - RAB life\",$A$7:$A$219,0),$B487+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A488&\" - RAB life\",$A$7:$A$219,0),$B488+1)+$B488,INDEX($C$242:$BA$1865,MATCH($A488&\" - capex (commissioned)\",$A$242:$A$1865,0),$B488+1)/INDEX($C$7:$BG$219,MATCH($A488&\" - RAB life\",$A$7:$A$219,0),$B488+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A489&\" - RAB life\",$A$7:$A$219,0),$B489+1)+$B489,INDEX($C$242:$BA$1865,MATCH($A489&\" - capex (commissioned)\",$A$242:$A$1865,0),$B489+1)/INDEX($C$7:$BG$219,MATCH($A489&\" - RAB life\",$A$7:$A$219,0),$B489+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A490&\" - RAB life\",$A$7:$A$219,0),$B490+1)+$B490,INDEX($C$242:$BA$1865,MATCH($A490&\" - capex (commissioned)\",$A$242:$A$1865,0),$B490+1)/INDEX($C$7:$BG$219,MATCH($A490&\" - RAB life\",$A$7:$A$219,0),$B490+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A491&\" - RAB life\",$A$7:$A$219,0),$B491+1)+$B491,INDEX($C$242:$BA$1865,MATCH($A491&\" - capex (commissioned)\",$A$242:$A$1865,0),$B491+1)/INDEX($C$7:$BG$219,MATCH($A491&\" - RAB life\",$A$7:$A$219,0),$B491+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A492&\" - RAB life\",$A$7:$A$219,0),$B492+1)+$B492,INDEX($C$242:$BA$1865,MATCH($A492&\" - capex (commissioned)\",$A$242:$A$1865,0),$B492+1)/INDEX($C$7:$BG$219,MATCH($A492&\" - RAB life\",$A$7:$A$219,0),$B492+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A493&\" - RAB life\",$A$7:$A$219,0),$B493+1)+$B493,INDEX($C$242:$BA$1865,MATCH($A493&\" - capex (commissioned)\",$A$242:$A$1865,0),$B493+1)/INDEX($C$7:$BG$219,MATCH($A493&\" - RAB life\",$A$7:$A$219,0),$B493+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A494&\" - RAB life\",$A$7:$A$219,0),$B494+1)+$B494,INDEX($C$242:$BA$1865,MATCH($A494&\" - capex (commissioned)\",$A$242:$A$1865,0),$B494+1)/INDEX($C$7:$BG$219,MATCH($A494&\" - RAB life\",$A$7:$A$219,0),$B494+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A495&\" - RAB life\",$A$7:$A$219,0),$B495+1)+$B495,INDEX($C$242:$BA$1865,MATCH($A495&\" - capex (commissioned)\",$A$242:$A$1865,0),$B495+1)/INDEX($C$7:$BG$219,MATCH($A495&\" - RAB life\",$A$7:$A$219,0),$B495+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A496&\" - RAB life\",$A$7:$A$219,0),$B496+1)+$B496,INDEX($C$242:$BA$1865,MATCH($A496&\" - capex (commissioned)\",$A$242:$A$1865,0),$B496+1)/INDEX($C$7:$BG$219,MATCH($A496&\" - RAB life\",$A$7:$A$219,0),$B496+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A497&\" - RAB life\",$A$7:$A$219,0),$B497+1)+$B497,INDEX($C$242:$BA$1865,MATCH($A497&\" - capex (commissioned)\",$A$242:$A$1865,0),$B497+1)/INDEX($C$7:$BG$219,MATCH($A497&\" - RAB life\",$A$7:$A$219,0),$B497+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A498&\" - RAB life\",$A$7:$A$219,0),$B498+1)+$B498,INDEX($C$242:$BA$1865,MATCH($A498&\" - capex (commissioned)\",$A$242:$A$1865,0),$B498+1)/INDEX($C$7:$BG$219,MATCH($A498&\" - RAB life\",$A$7:$A$219,0),$B498+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A499&\" - RAB life\",$A$7:$A$219,0),$B499+1)+$B499,INDEX($C$242:$BA$1865,MATCH($A499&\" - capex (commissioned)\",$A$242:$A$1865,0),$B499+1)/INDEX($C$7:$BG$219,MATCH($A499&\" - RAB life\",$A$7:$A$219,0),$B499+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A500&\" - RAB life\",$A$7:$A$219,0),$B500+1)+$B500,INDEX($C$242:$BA$1865,MATCH($A500&\" - capex (commissioned)\",$A$242:$A$1865,0),$B500+1)/INDEX($C$7:$BG$219,MATCH($A500&\" - RAB life\",$A$7:$A$219,0),$B500+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A501&\" - RAB life\",$A$7:$A$219,0),$B501+1)+$B501,INDEX($C$242:$BA$1865,MATCH($A501&\" - capex (commissioned)\",$A$242:$A$1865,0),$B501+1)/INDEX($C$7:$BG$219,MATCH($A501&\" - RAB life\",$A$7:$A$219,0),$B501+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A510&\" - RAB life\",$A$7:$A$219,0),$B510+1)+$B510,INDEX($C$242:$BA$1865,MATCH($A510&\" - capex (commissioned)\",$A$242:$A$1865,0),$B510+1)/INDEX($C$7:$BG$219,MATCH($A510&\" - RAB life\",$A$7:$A$219,0),$B510+1),0)","v":0},0,0,0,0,0,0,0,null,5,0]
[{"$f":"\"Asset \"&BI513&\" - capex (incurred)\"","v":"Asset 6 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A513,$A$7:$A$76,0))","v":0.98299936872206317},{"$f":"INDEX(D$7:D$76,MATCH($A513,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A513,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A513,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A513,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A513,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A513,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI459+1","v":6}]
["Asset 6",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A520&\" - RAB life\",$A$7:$A$219,0),$B520+1)+$B520,INDEX($C$242:$BA$1865,MATCH($A520&\" - capex (commissioned)\",$A$242:$A$1865,0),$B520+1)/INDEX($C$7:$BG$219,MATCH($A520&\" - RAB life\",$A$7:$A$219,0),$B520+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A520&\" - RAB life\",$A$7:$A$219,0),$B520+1)+$B520,INDEX($C$242:$BA$1865,MATCH($A520&\" - capex (commissioned)\",$A$242:$A$1865,0),$B520+1)/INDEX($C$7:$BG$219,MATCH($A520&\" - RAB life\",$A$7:$A$219,0),$B520+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A528&\" - RAB life\",$A$7:$A$219,0),$B528+1)+$B528,INDEX($C$242:$BA$1865,MATCH($A528&\" - capex (commissioned)\",$A$242:$A$1865,0),$B528+1)/INDEX($C$7:$BG$219,MATCH($A528&\" - RAB life\",$A$7:$A$219,0),$B528+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A531&\" - RAB life\",$A$7:$A$219,0),$B531+1)+$B531,INDEX($C$242:$BA$1865,MATCH($A531&\" - capex (commissioned)\",$A$242:$A$1865,0),$B531+1)/INDEX($C$7:$BG$219,MATCH($A531&\" - RAB life\",$A$7:$A$219,0),$B531+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A538&\" - RAB life\",$A$7:$A$219,0),$B538+1)+$B538,INDEX($C$242:$BA$1865,MATCH($A538&\" - capex (commissioned)\",$A$242:$A$1865,0),$B538+1)/INDEX($C$7:$BG$219,MATCH($A538&\" - RAB life\",$A$7:$A$219,0),$B538+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A540&\" - RAB life\",$A$7:$A$219,0),$B540+1)+$B540,INDEX($C$242:$BA$1865,MATCH($A540&\" - capex (commissioned)\",$A$242:$A$1865,0),$B540+1)/INDEX($C$7:$BG$219,MATCH($A540&\" - RAB life\",$A$7:$A$219,0),$B540+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A547&\" - RAB life\",$A$7:$A$219,0),$B547+1)+$B547,INDEX($C$242:$BA$1865,MATCH($A547&\" - capex (commissioned)\",$A$242:$A$1865,0),$B547+1)/INDEX($C$7:$BG$219,MATCH($A547&\" - RAB life\",$A$7:$A$219,0),$B547+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A556&\" - RAB life\",$A$7:$A$219,0),$B556+1)+$B556,INDEX($C$242:$BA$1865,MATCH($A556&\" - capex (commissioned)\",$A$242:$A$1865,0),$B556+1)/INDEX($C$7:$BG$219,MATCH($A556&\" - RAB life\",$A$7:$A$219,0),$B556+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A562&\" - RAB life\",$A$7:$A$219,0),$B562+1)+$B562,INDEX($C$242:$BA$1865,MATCH($A562&\" - capex (commissioned)\",$A$242:$A$1865,0),$B562+1)/INDEX($C$7:$BG$219,MATCH($A562&\" - RAB life\",$A$7:$A$219,0),$B562+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A565&\" - RAB life\",$A$7:$A$219,0),$B565+1)+$B565,INDEX($C$242:$BA$1865,MATCH($A565&\" - capex (commissioned)\",$A$242:$A$1865,0),$B565+1)/INDEX($C$7:$BG$219,MATCH($A565&\" - RAB life\",$A$7:$A$219,0),$B565+1),0)","v":0},0,0,0,0,0,0,null,6,0]
["Asset 7",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A574&\" - RAB life\",$A$7:$A$219,0),$B574+1)+$B574,INDEX($C$242:$BA$1865,MATCH($A574&\" - capex (commissioned)\",$A$242:$A$1865,0),$B574+1)/INDEX($C$7:$BG$219,MATCH($A574&\" - RAB life\",$A$7:$A$219,0),$B574+1),0)","v":0.30444715007019774},0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0.30444715007019774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A574&\" - RAB life\",$A$7:$A$219,0),$B574+1)+$B574,INDEX($C$242:$BA$1865,MATCH($A574&\" - capex (commissioned)\",$A$242:$A$1865,0),$B574+1)/INDEX($C$7:$BG$219,MATCH($A574&\" - RAB life\",$A$7:$A$219,0),$B574+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1)+$B575,INDEX($C$242:$BA$1865,MATCH($A575&\" - capex (commissioned)\",$A$242:$A$1865,0),$B575+1)/INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1),0)","v":0.36423400570317332},0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0.36423400570317332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1)+$B575,INDEX($C$242:$BA$1865,MATCH($A575&\" - capex (commissioned)\",$A$242:$A$1865,0),$B575+1)/INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A583&\" - RAB life\",$A$7:$A$219,0),$B583+1)+$B583,INDEX($C$242:$BA$1865,MATCH($A583&\" - capex (commissioned)\",$A$242:$A$1865,0),$B583+1)/INDEX($C$7:$BG$219,MATCH($A583&\" - RAB life\",$A$7:$A$219,0),$B583+1),0)","v":0.38090052201871633},0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A586&\" - RAB life\",$A$7:$A$219,0),$B586+1)+$B586,INDEX($C$242:$BA$1865,MATCH($A586&\" - capex (commissioned)\",$A$242:$A$1865,0),$B586+1)/INDEX($C$7:$BG$219,MATCH($A586&\" - RAB life\",$A$7:$A$219,0),$B586+1),0)","v":0.38090052201871633},0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0.38090052201871633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A593&\" - RAB life\",$A$7:$A$219,0),$B593+1)+$B593,INDEX($C$242:$BA$1865,MATCH($A593&\" - capex (commissioned)\",$A$242:$A$1865,0),$B593+1)/INDEX($C$7:$BG$219,MATCH($A593&\" - RAB life\",$A$7:$A$219,0),$B593+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A600&\" - RAB life\",$A$7:$A$219,0),$B600+1)+$B600,INDEX($C$242:$BA$1865,MATCH($A600&\" - capex (commissioned)\",$A$242:$A$1865,0),$B600+1)/INDEX($C$7:$BG$219,MATCH($A600&\" - RAB life\",$A$7:$A$219,0),$B600+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A604&\" - RAB life\",$A$7:$A$219,0),$B604+1)+$B604,INDEX($C$242:$BA$1865,MATCH($A604&\" - capex (commissioned)\",$A$242:$A$1865,0),$B604+1)/INDEX($C$7:$BG$219,MATCH($A604&\" - RAB life\",$A$7:$A$219,0),$B604+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A611&\" - RAB life\",$A$7:$A$219,0),$B611+1)+$B611,INDEX($C$242:$BA$1865,MATCH($A611&\" - capex (commissioned)\",$A$242:$A$1865,0),$B611+1)/INDEX($C$7:$BG$219,MATCH($A611&\" - RAB life\",$A$7:$A$219,0),$B611+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A618&\" - RAB life\",$A$7:$A$219,0),$B618+1)+$B618,INDEX($C$242:$BA$1865,MATCH($A618&\" - capex (commissioned)\",$A$242:$A$1865,0),$B618+1)/INDEX($C$7:$BG$219,MATCH($A618&\" - RAB life\",$A$7:$A$219,0),$B618+1),0)","v":0},0,0,0,0,0,0,0,null,7,0]
["Asset 7",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A620&\" - RAB life\",$A$7:$A$219,0),$B620+1)+$B620,INDEX($C$242:$BA$1865,MATCH($A620&\" - capex (commissioned)\",$A$242:$A$1865,0),$B620+1)/INDEX($C$7:$BG$219,MATCH($A620&\" - RAB life\",$A$7:$A$219,0),$B620+1),0)","v":0},0,0,0,0,0,null,7,0]
["Asset 8",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1)+$B629,INDEX($C$242:$BA$1865,MATCH($A629&\" - capex (commissioned)\",$A$242:$A$1865,0),$B629+1)/INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1)+$B629,INDEX($C$242:$BA$1865,MATCH($A629&\" - capex (commissioned)\",$A$242:$A$1865,0),$B629+1)/INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A632&\" - RAB life\",$A$7:$A$219,0),$B632+1)+$B632,INDEX($C$242:$BA$1865,MATCH($A632&\" - capex (commissioned)\",$A$242:$A$1865,0),$B632+1)/INDEX($C$7:$BG$219,MATCH($A632&\" - RAB life\",$A$7:$A$219,0),$B632+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A638&\" - RAB life\",$A$7:$A$219,0),$B638+1)+$B638,INDEX($C$242:$BA$1865,MATCH($A638&\" - capex (commissioned)\",$A$242:$A$1865,0),$B638+1)/INDEX($C$7:$BG$219,MATCH($A638&\" - RAB life\",$A$7:$A$219,0),$B638+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A647&\" - RAB life\",$A$7:$A$219,0),$B647+1)+$B647,INDEX($C$242:$BA$1865,MATCH($A647&\" - capex (commissioned)\",$A$242:$A$1865,0),$B647+1)/INDEX($C$7:$BG$219,MATCH($A647&\" - RAB life\",$A$7:$A$219,0),$B647+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A650&\" - RAB life\",$A$7:$A$219,0),$B650+1)+$B650,INDEX($C$242:$BA$1865,MATCH($A650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B650+1)/INDEX($C$7:$BG$219,MATCH($A650&\" - RAB life\",$A$7:$A$219,0),$B650+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A656&\" - RAB life\",$A$7:$A$219,0),$B656+1)+$B656,INDEX($C$242:$BA$1865,MATCH($A656&\" - capex (commissioned)\",$A$242:$A$1865,0),$B656+1)/INDEX($C$7:$BG$219,MATCH($A656&\" - RAB life\",$A$7:$A$219,0),$B656+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A665&\" - RAB life\",$A$7:$A$219,0),$B665+1)+$B665,INDEX($C$242:$BA$1865,MATCH($A665&\" - capex (commissioned)\",$A$242:$A$1865,0),$B665+1)/INDEX($C$7:$BG$219,MATCH($A665&\" - RAB life\",$A$7:$A$219,0),$B665+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A666&\" - RAB life\",$A$7:$A$219,0),$B666+1)+$B666,INDEX($C$242:$BA$1865,MATCH($A666&\" - capex (commissioned)\",$A$242:$A$1865,0),$B666+1)/INDEX($C$7:$BG$219,MATCH($A666&\" - RAB life\",$A$7:$A$219,0),$B666+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
[{"$f":"\"Asset \"&BI675&\" - capex (incurred)\"","v":"Asset 9 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A675,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A675,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$76,MATCH($A675,$A$7:$A$76,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$76,MATCH($A675,$A$7:$A$76,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$76,MATCH($A675,$A$7:$A$76,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$76,MATCH($A675,$A$7:$A$76,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$76,MATCH($A675,$A$7:$A$76,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI621+1","v":9}]
["Asset 9",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A680&\" - RAB life\",$A$7:$A$219,0),$B680+1)+$B680,INDEX($C$242:$BA$1865,MATCH($A680&\" - capex (commissioned)\",$A$242:$A$1865,0),$B680+1)/INDEX($C$7:$BG$219,MATCH($A680&\" - RAB life\",$A$7:$A$219,0),$B680+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A680&\" - RAB life\",$A$7:$A$219,0),$B680+1)+$B680,INDEX($C$242:$BA$1865,MATCH($A680&\" - capex (commissioned)\",$A$242:$A$1865,0),$B680+1)/INDEX($C$7:$BG$219,MATCH($A680&\" - RAB life\",$A$7:$A$219,0),$B680+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1)+$B684,INDEX($C$242:$BA$1865,MATCH($A684&\" - capex (commissioned)\",$A$242:$A$1865,0),$B684+1)/INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1)+$B684,INDEX($C$242:$BA$1865,MATCH($A684&\" - capex (commissioned)\",$A$242:$A$1865,0),$B684+1)/INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A693&\" - RAB life\",$A$7:$A$219,0),$B693+1)+$B693,INDEX($C$242:$BA$1865,MATCH($A693&\" - capex (commissioned)\",$A$242:$A$1865,0),$B693+1)/INDEX($C$7:$BG$219,MATCH($A693&\" - RAB life\",$A$7:$A$219,0),$B693+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A698&\" - RAB life\",$A$7:$A$219,0),$B698+1)+$B698,INDEX($C$242:$BA$1865,MATCH($A698&\" - capex (commissioned)\",$A$242:$A$1865,0),$B698+1)/INDEX($C$7:$BG$219,MATCH($A698&\" - RAB life\",$A$7:$A$219,0),$B698+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A702&\" - RAB life\",$A$7:$A$219,0),$B702+1)+$B702,INDEX($C$242:$BA$1865,MATCH($A702&\" - capex (commissioned)\",$A$242:$A$1865,0),$B702+1)/INDEX($C$7:$BG$219,MATCH($A702&\" - RAB life\",$A$7:$A$219,0),$B702+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A711&\" - RAB life\",$A$7:$A$219,0),$B711+1)+$B711,INDEX($C$242:$BA$1865,MATCH($A711&\" - capex (commissioned)\",$A$242:$A$1865,0),$B711+1)/INDEX($C$7:$BG$219,MATCH($A711&\" - RAB life\",$A$7:$A$219,0),$B711+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A712&\" - RAB life\",$A$7:$A$219,0),$B712+1)+$B712,INDEX($C$242:$BA$1865,MATCH($A712&\" - capex (commissioned)\",$A$242:$A$1865,0),$B712+1)/INDEX($C$7:$BG$219,MATCH($A712&\" - RAB life\",$A$7:$A$219,0),$B712+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A720&\" - RAB life\",$A$7:$A$219,0),$B720+1)+$B720,INDEX($C$242:$BA$1865,MATCH($A720&\" - capex (commissioned)\",$A$242:$A$1865,0),$B720+1)/INDEX($C$7:$BG$219,MATCH($A720&\" - RAB life\",$A$7:$A$219,0),$B720+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A723&\" - RAB life\",$A$7:$A$219,0),$B723+1)+$B723,INDEX($C$242:$BA$1865,MATCH($A723&\" - capex (commissioned)\",$A$242:$A$1865,0),$B723+1)/INDEX($C$7:$BG$219,MATCH($A723&\" - RAB life\",$A$7:$A$219,0),$B723+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,9,0]
[{"$f":"\"Asset \"&BI730&\" - capex (commissioned)\"","v":"Asset 10 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A730,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI676+1","v":10}]
["Asset 10",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A736&\" - RAB life\",$A$7:$A$219,0),$B736+1)+$B736,INDEX($C$242:$BA$1865,MATCH($A736&\" - capex (commissioned)\",$A$242:$A$1865,0),$B736+1)/INDEX($C$7:$BG$219,MATCH($A736&\" - RAB life\",$A$7:$A$219,0),$B736+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A736&\" - RAB life\",$A$7:$A$219,0),$B736+1)+$B736,INDEX($C$242:$BA$1865,MATCH($A736&\" - capex (commissioned)\",$A$242:$A$1865,0),$B736+1)/INDEX($C$7:$BG$219,MATCH($A736&\" - RAB life\",$A$7:$A$219,0),$B736+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A745&\" - RAB life\",$A$7:$A$219,0),$B745+1)+$B745,INDEX($C$242:$BA$1865,MATCH($A745&\" - capex (commissioned)\",$A$242:$A$1865,0),$B745+1)/INDEX($C$7:$BG$219,MATCH($A745&\" - RAB life\",$A$7:$A$219,0),$B745+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A748&\" - RAB life\",$A$7:$A$219,0),$B748+1)+$B748,INDEX($C$242:$BA$1865,MATCH($A748&\" - capex (commissioned)\",$A$242:$A$1865,0),$B748+1)/INDEX($C$7:$BG$219,MATCH($A748&\" - RAB life\",$A$7:$A$219,0),$B748+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A754&\" - RAB life\",$A$7:$A$219,0),$B754+1)+$B754,INDEX($C$242:$BA$1865,MATCH($A754&\" - capex (commissioned)\",$A$242:$A$1865,0),$B754+1)/INDEX($C$7:$BG$219,MATCH($A754&\" - RAB life\",$A$7:$A$219,0),$B754+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A757&\" - RAB life\",$A$7:$A$219,0),$B757+1)+$B757,INDEX($C$242:$BA$1865,MATCH($A757&\" - capex (commissioned)\",$A$242:$A$1865,0),$B757+1)/INDEX($C$7:$BG$219,MATCH($A757&\" - RAB life\",$A$7:$A$219,0),$B757+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A766&\" - RAB life\",$A$7:$A$219,0),$B766+1)+$B766,INDEX($C$242:$BA$1865,MATCH($A766&\" - capex (commissioned)\",$A$242:$A$1865,0),$B766+1)/INDEX($C$7:$BG$219,MATCH($A766&\" - RAB life\",$A$7:$A$219,0),$B766+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A769&\" - RAB life\",$A$7:$A$219,0),$B769+1)+$B769,INDEX($C$242:$BA$1865,MATCH($A769&\" - capex (commissioned)\",$A$242:$A$1865,0),$B769+1)/INDEX($C$7:$BG$219,MATCH($A769&\" - RAB life\",$A$7:$A$219,0),$B769+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A779&\" - RAB life\",$A$7:$A$219,0),$B779+1)+$B779,INDEX($C$242:$BA$1865,MATCH($A779&\" - capex (commissioned)\",$A$242:$A$1865,0),$B779+1)/INDEX($C$7:$BG$219,MATCH($A779&\" - RAB life\",$A$7:$A$219,0),$B779+1),0)","v":0},0,0,0,0,0,0,0,0,null,10,0]
[{"$f":"\"Asset \"&BI784&\" - capex (commissioned)\"","v":"Asset 11 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A784,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI730+1","v":11}]
["Asset 11",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1)+$B791,INDEX($C$242:$BA$1865,MATCH($A791&\" - capex (commissioned)\",$A$242:$A$1865,0),$B791+1)/INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1)+$B791,INDEX($C$242:$BA$1865,MATCH($A791&\" - capex (commissioned)\",$A$242:$A$1865,0),$B791+1)/INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1)+$B792,INDEX($C$242:$BA$1865,MATCH($A792&\" - capex (commissioned)\",$A$242:$A$1865,0),$B792+1)/INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1)+$B792,INDEX($C$242:$BA$1865,MATCH($A792&\" - capex (commissioned)\",$A$242:$A$1865,0),$B792+1)/INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A802&\" - RAB life\",$A$7:$A$219,0),$B802+1)+$B802,INDEX($C$242:$BA$1865,MATCH($A802&\" - capex (commissioned)\",$A$242:$A$1865,0),$B802+1)/INDEX($C$7:$BG$219,MATCH($A802&\" - RAB life\",$A$7:$A$219,0),$B802+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A803&\" - RAB life\",$A$7:$A$219,0),$B803+1)+$B803,INDEX($C$242:$BA$1865,MATCH($A803&\" - capex (commissioned)\",$A$242:$A$1865,0),$B803+1)/INDEX($C$7:$BG$219,MATCH($A803&\" - RAB life\",$A$7:$A$219,0),$B803+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A812&\" - RAB life\",$A$7:$A$219,0),$B812+1)+$B812,INDEX($C$242:$BA$1865,MATCH($A812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B812+1)/INDEX($C$7:$BG$219,MATCH($A812&\" - RAB life\",$A$7:$A$219,0),$B812+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A817&\" - RAB life\",$A$7:$A$219,0),$B817+1)+$B817,INDEX($C$242:$BA$1865,MATCH($A817&\" - capex (commissioned)\",$A$242:$A$1865,0),$B817+1)/INDEX($C$7:$BG$219,MATCH($A817&\" - RAB life\",$A$7:$A$219,0),$B817+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A821&\" - RAB life\",$A$7:$A$219,0),$B821+1)+$B821,INDEX($C$242:$BA$1865,MATCH($A821&\" - capex (commissioned)\",$A$242:$A$1865,0),$B821+1)/INDEX($C$7:$BG$219,MATCH($A821&\" - RAB life\",$A$7:$A$219,0),$B821+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A830&\" - RAB life\",$A$7:$A$219,0),$B830+1)+$B830,INDEX($C$242:$BA$1865,MATCH($A830&\" - capex (commissioned)\",$A$242:$A$1865,0),$B830+1)/INDEX($C$7:$BG$219,MATCH($A830&\" - RAB life\",$A$7:$A$219,0),$B830+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A835&\" - RAB life\",$A$7:$A$219,0),$B835+1)+$B835,INDEX($C$242:$BA$1865,MATCH($A835&\" - capex (commissioned)\",$A$242:$A$1865,0),$B835+1)/INDEX($C$7:$BG$219,MATCH($A835&\" - RAB life\",$A$7:$A$219,0),$B835+1),0)","v":0},0,0,0,0,0,0,null,11,0]
[{"$f":"\"Asset \"&BI839&\" - Depreciation\"","v":"Asset 12 - Depreciation"},"Depreciation",{"$f":"SUM(C840:C890)","v":0},{"$f":"SUM(D840:D890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12]
["Asset 12",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A848&\" - RAB life\",$A$7:$A$219,0),$B848+1)+$B848,INDEX($C$242:$BA$1865,MATCH($A848&\" - capex (commissioned)\",$A$242:$A$1865,0),$B848+1)/INDEX($C$7:$BG$219,MATCH($A848&\" - RAB life\",$A$7:$A$219,0),$B848+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A849&\" - RAB life\",$A$7:$A$219,0),$B849+1)+$B849,INDEX($C$242:$BA$1865,MATCH($A849&\" - capex (commissioned)\",$A$242:$A$1865,0),$B849+1)/INDEX($C$7:$BG$219,MATCH($A849&\" - RAB life\",$A$7:$A$219,0),$B849+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A859&\" - RAB life\",$A$7:$A$219,0),$B859+1)+$B859,INDEX($C$242:$BA$1865,MATCH($A859&\" - capex (commissioned)\",$A$242:$A$1865,0),$B859+1)/INDEX($C$7:$BG$219,MATCH($A859&\" - RAB life\",$A$7:$A$219,0),$B859+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A864&\" - RAB life\",$A$7:$A$219,0),$B864+1)+$B864,INDEX($C$242:$BA$1865,MATCH($A864&\" - capex (commissioned)\",$A$242:$A$1865,0),$B864+1)/INDEX($C$7:$BG$219,MATCH($A864&\" - RAB life\",$A$7:$A$219,0),$B864+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A867&\" - RAB life\",$A$7:$A$219,0),$B867+1)+$B867,INDEX($C$242:$BA$1865,MATCH($A867&\" - capex (commissioned)\",$A$242:$A$1865,0),$B867+1)/INDEX($C$7:$BG$219,MATCH($A867&\" - RAB life\",$A$7:$A$219,0),$B867+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A872&\" - RAB life\",$A$7:$A$219,0),$B872+1)+$B872,INDEX($C$242:$BA$1865,MATCH($A872&\" - capex (commissioned)\",$A$242:$A$1865,0),$B872+1)/INDEX($C$7:$BG$219,MATCH($A872&\" - RAB life\",$A$7:$A$219,0),$B872+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A882&\" - RAB life\",$A$7:$A$219,0),$B882+1)+$B882,INDEX($C$242:$BA$1865,MATCH($A882&\" - capex (commissioned)\",$A$242:$A$1865,0),$B882+1)/INDEX($C$7:$BG$219,MATCH($A882&\" - RAB life\",$A$7:$A$219,0),$B882+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A885&\" - RAB life\",$A$7:$A$219,0),$B885+1)+$B885,INDEX($C$242:$BA$1865,MATCH($A885&\" - capex (commissioned)\",$A$242:$A$1865,0),$B885+1)/INDEX($C$7:$BG$219,MATCH($A885&\" - RAB life\",$A$7:$A$219,0),$B885+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A890&\" - RAB life\",$A$7:$A$219,0),$B890+1)+$B890,INDEX($C$242:$BA$1865,MATCH($A890&\" - capex (commissioned)\",$A$242:$A$1865,0),$B890+1)/INDEX($C$7:$BG$219,MATCH($A890&\" - RAB life\",$A$7:$A$219,0),$B890+1),0)","v":0},0,0,0,0,0,null,12,0]
[{"$f":"\"Asset \"&BI894","v":"Asset 13"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:C894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:D894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:E894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:F894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:G894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:H894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:I894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:J894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:K894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:L894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:M894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:N894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:O894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:P894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Q894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:R894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:S894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:T894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:U894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:V894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:W894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:X894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Y894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Z894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AA894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AB894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AC894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AD894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AE894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AF894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AG894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AH894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AI894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AJ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AK894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AL894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AM894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AN894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AO894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AP894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AQ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AR894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AS894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AT894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AU894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AV894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AW894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AX894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AY894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AZ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BA894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BB894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BC894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BD894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BE894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BF894)))","v":0},null,13,{"$f":"SUM(C894:BG894)-INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)","v":0}]
["Asset 13",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A903&\" - RAB life\",$A$7:$A$219,0),$B903+1)+$B903,INDEX($C$242:$BA$1865,MATCH($A903&\" - capex (commissioned)\",$A$242:$A$1865,0),$B903+1)/INDEX($C$7:$BG$219,MATCH($A903&\" - RAB life\",$A$7:$A$219,0),$B903+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$232<=INDEX($C$7:$BG$219,MATCH($A910&\" - RAB life\",$A$7:$A$219,0),$B910+1)+$B910,INDEX($C$242:$BA$1865,MATCH($A910&\" - capex (commissioned)\",$A$242:$A$1865,0),$B910+1)/INDEX($C$7:$BG$219,MATCH($A910&\" - RAB life\",$A$7:$A$219,0),$B910+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A915&\" - RAB life\",$A$7:$A$219,0),$B915+1)+$B915,INDEX($C$242:$BA$1865,MATCH($A915&\" - capex (commissioned)\",$A$242:$A$1865,0),$B915+1)/INDEX($C$7:$BG$219,MATCH($A915&\" - RAB life\",$A$7:$A$219,0),$B915+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A921&\" - RAB life\",$A$7:$A$219,0),$B921+1)+$B921,INDEX($C$242:$BA$1865,MATCH($A921&\" - capex (commissioned)\",$A$242:$A$1865,0),$B921+1)/INDEX($C$7:$BG$219,MATCH($A921&\" - RAB life\",$A$7:$A$219,0),$B921+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A928&\" - RAB life\",$A$7:$A$219,0),$B928+1)+$B928,INDEX($C$242:$BA$1865,MATCH($A928&\" - capex (commissioned)\",$A$242:$A$1865,0),$B928+1)/INDEX($C$7:$BG$219,MATCH($A928&\" - RAB life\",$A$7:$A$219,0),$B928+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A933&\" - RAB life\",$A$7:$A$219,0),$B933+1)+$B933,INDEX($C$242:$BA$1865,MATCH($A933&\" - capex (commissioned)\",$A$242:$A$1865,0),$B933+1)/INDEX($C$7:$BG$219,MATCH($A933&\" - RAB life\",$A$7:$A$219,0),$B933+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A937&\" - RAB life\",$A$7:$A$219,0),$B937+1)+$B937,INDEX($C$242:$BA$1865,MATCH($A937&\" - capex (commissioned)\",$A$242:$A$1865,0),$B937+1)/INDEX($C$7:$BG$219,MATCH($A937&\" - RAB life\",$A$7:$A$219,0),$B937+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A940&\" - RAB life\",$A$7:$A$219,0),$B940+1)+$B940,INDEX($C$242:$BA$1865,MATCH($A940&\" - capex (commissioned)\",$A$242:$A$1865,0),$B940+1)/INDEX($C$7:$BG$219,MATCH($A940&\" - RAB life\",$A$7:$A$219,0),$B940+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,13,0]
[{"$f":"\"Asset \"&BI949","v":"Asset 14"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1)+$B949,INDEX($C$242:$BA$1865,MATCH($A949&\" - capex (commissioned)\",$A$242:$A$1865,0),$B949+1)/INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1)+$B949,INDEX($C$242:$BA$1865,MATCH($A949&\" - capex (commissioned)\",$A$242:$A$1865,0),$B949+1)/INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,{"$f":"SUM(C949:BG949)-INDEX($C$242:$BA$1865,MATCH($A949&\" - capex (commissioned)\",$A$242:$A$1865,0),$B949+1)","v":0}]
["Asset 14",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1)+$B953,INDEX($C$242:$BA$1865,MATCH($A953&\" - capex (commissioned)\",$A$242:$A$1865,0),$B953+1)/INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1)+$B953,INDEX($C$242:$BA$1865,MATCH($A953&\" - capex (commissioned)\",$A$242:$A$1865,0),$B953+1)/INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A958&\" - RAB life\",$A$7:$A$219,0),$B958+1)+$B958,INDEX($C$242:$BA$1865,MATCH($A958&\" - capex (commissioned)\",$A$242:$A$1865,0),$B958+1)/INDEX($C$7:$BG$219,MATCH($A958&\" - RAB life\",$A$7:$A$219,0),$B958+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A967&\" - RAB life\",$A$7:$A$219,0),$B967+1)+$B967,INDEX($C$242:$BA$1865,MATCH($A967&\" - capex (commissioned)\",$A$242:$A$1865,0),$B967+1)/INDEX($C$7:$BG$219,MATCH($A967&\" - RAB life\",$A$7:$A$219,0),$B967+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A971&\" - RAB life\",$A$7:$A$219,0),$B971+1)+$B971,INDEX($C$242:$BA$1865,MATCH($A971&\" - capex (commissioned)\",$A$242:$A$1865,0),$B971+1)/INDEX($C$7:$BG$219,MATCH($A971&\" - RAB life\",$A$7:$A$219,0),$B971+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A976&\" - RAB life\",$A$7:$A$219,0),$B976+1)+$B976,INDEX($C$242:$BA$1865,MATCH($A976&\" - capex (commissioned)\",$A$242:$A$1865,0),$B976+1)/INDEX($C$7:$BG$219,MATCH($A976&\" - RAB life\",$A$7:$A$219,0),$B976+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A983&\" - RAB life\",$A$7:$A$219,0),$B983+1)+$B983,INDEX($C$242:$BA$1865,MATCH($A983&\" - capex (commissioned)\",$A$242:$A$1865,0),$B983+1)/INDEX($C$7:$BG$219,MATCH($A983&\" - RAB life\",$A$7:$A$219,0),$B983+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A986&\" - RAB life\",$A$7:$A$219,0),$B986+1)+$B986,INDEX($C$242:$BA$1865,MATCH($A986&\" - capex (commissioned)\",$A$242:$A$1865,0),$B986+1)/INDEX($C$7:$BG$219,MATCH($A986&\" - RAB life\",$A$7:$A$219,0),$B986+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A995&\" - RAB life\",$A$7:$A$219,0),$B995+1)+$B995,INDEX($C$242:$BA$1865,MATCH($A995&\" - capex (commissioned)\",$A$242:$A$1865,0),$B995+1)/INDEX($C$7:$BG$219,MATCH($A995&\" - RAB life\",$A$7:$A$219,0),$B995+1),0)","v":0},0,0,0,0,0,0,0,0,null,14,0]
[{"$f":"\"Asset \"&BI1001&\" - Depreciation\"","v":"Asset 15 - Depreciation"},"Depreciation",{"$f":"SUM(C1002:C1052)","v":0},{"$f":"SUM(D1002:D1052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15]
["Asset 15",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A1004&\" - RAB life\",$A$7:$A$219,0),$B1004+1)+$B1004,INDEX($C$242:$BA$1865,MATCH($A1004&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1004+1)/INDEX($C$7:$BG$219,MATCH($A1004&\" - RAB life\",$A$7:$A$219,0),$B1004+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1004&\" - RAB life\",$A$7:$A$219,0),$B1004+1)+$B1004,INDEX($C$242:$BA$1865,MATCH($A1004&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1004+1)/INDEX($C$7:$BG$219,MATCH($A1004&\" - RAB life\",$A$7:$A$219,0),$B1004+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A1013&\" - RAB life\",$A$7:$A$219,0),$B1013+1)+$B1013,INDEX($C$242:$BA$1865,MATCH($A1013&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1013+1)/INDEX($C$7:$BG$219,MATCH($A1013&\" - RAB life\",$A$7:$A$219,0),$B1013+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A1019&\" - RAB life\",$A$7:$A$219,0),$B1019+1)+$B1019,INDEX($C$242:$BA$1865,MATCH($A1019&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1019+1)/INDEX($C$7:$BG$219,MATCH($A1019&\" - RAB life\",$A$7:$A$219,0),$B1019+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A1022&\" - RAB life\",$A$7:$A$219,0),$B1022+1)+$B1022,INDEX($C$242:$BA$1865,MATCH($A1022&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1022+1)/INDEX($C$7:$BG$219,MATCH($A1022&\" - RAB life\",$A$7:$A$219,0),$B1022+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1029&\" - RAB life\",$A$7:$A$219,0),$B1029+1)+$B1029,INDEX($C$242:$BA$1865,MATCH($A1029&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1029+1)/INDEX($C$7:$BG$219,MATCH($A1029&\" - RAB life\",$A$7:$A$219,0),$B1029+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1033&\" - RAB life\",$A$7:$A$219,0),$B1033+1)+$B1033,INDEX($C$242:$BA$1865,MATCH($A1033&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1033+1)/INDEX($C$7:$BG$219,MATCH($A1033&\" - RAB life\",$A$7:$A$219,0),$B1033+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1040&\" - RAB life\",$A$7:$A$219,0),$B1040+1)+$B1040,INDEX($C$242:$BA$1865,MATCH($A1040&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1040+1)/INDEX($C$7:$BG$219,MATCH($A1040&\" - RAB life\",$A$7:$A$219,0),$B1040+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1047&\" - RAB life\",$A$7:$A$219,0),$B1047+1)+$B1047,INDEX($C$242:$BA$1865,MATCH($A1047&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1047+1)/INDEX($C$7:$BG$219,MATCH($A1047&\" - RAB life\",$A$7:$A$219,0),$B1047+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1051&\" - RAB life\",$A$7:$A$219,0),$B1051+1)+$B1051,INDEX($C$242:$BA$1865,MATCH($A1051&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1051+1)/INDEX($C$7:$BG$219,MATCH($A1051&\" - RAB life\",$A$7:$A$219,0),$B1051+1),0)","v":0},0,0,0,0,0,0,null,15,0]
[{"$f":"\"Asset \"&BI1056","v":"Asset 16"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:C1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:D1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:E1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:F1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:G1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:H1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:I1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:J1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:K1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:L1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:M1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:N1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:O1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:P1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Q1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:R1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:S1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:T1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:U1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:V1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:W1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:X1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Y1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Z1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AA1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AB1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AC1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AD1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AE1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AF1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AG1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AH1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AI1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AJ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AK1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AL1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AM1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AN1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AO1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AP1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AQ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AR1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AS1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AT1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AU1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AV1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AW1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AX1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AY1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AZ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BA1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BB1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BC1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BD1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BE1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BF1056)))","v":0},null,16,{"$f":"SUM(C1056:BG1056)-INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)","v":0}]
["Asset 16",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$232<=INDEX($C$7:$BG$219,MATCH($A1065&\" - RAB life\",$A$7:$A$219,0),$B1065+1)+$B1065,INDEX($C$242:$BA$1865,MATCH($A1065&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1065+1)/INDEX($C$7:$BG$219,MATCH($A1065&\" - RAB life\",$A$7:$A$219,0),$B1065+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1068&\" - RAB life\",$A$7:$A$219,0),$B1068+1)+$B1068,INDEX($C$242:$BA$1865,MATCH($A1068&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1068+1)/INDEX($C$7:$BG$219,MATCH($A1068&\" - RAB life\",$A$7:$A$219,0),$B1068+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A1076&\" - RAB life\",$A$7:$A$219,0),$B1076+1)+$B1076,INDEX($C$242:$BA$1865,MATCH($A1076&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1076+1)/INDEX($C$7:$BG$219,MATCH($A1076&\" - RAB life\",$A$7:$A$219,0),$B1076+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1077&\" - RAB life\",$A$7:$A$219,0),$B1077+1)+$B1077,INDEX($C$242:$BA$1865,MATCH($A1077&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1077+1)/INDEX($C$7:$BG$219,MATCH($A1077&\" - RAB life\",$A$7:$A$219,0),$B1077+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1086&\" - RAB life\",$A$7:$A$219,0),$B1086+1)+$B1086,INDEX($C$242:$BA$1865,MATCH($A1086&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1086+1)/INDEX($C$7:$BG$219,MATCH($A1086&\" - RAB life\",$A$7:$A$219,0),$B1086+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1089&\" - RAB life\",$A$7:$A$219,0),$B1089+1)+$B1089,INDEX($C$242:$BA$1865,MATCH($A1089&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1089+1)/INDEX($C$7:$BG$219,MATCH($A1089&\" - RAB life\",$A$7:$A$219,0),$B1089+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1095&\" - RAB life\",$A$7:$A$219,0),$B1095+1)+$B1095,INDEX($C$242:$BA$1865,MATCH($A1095&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1095+1)/INDEX($C$7:$BG$219,MATCH($A1095&\" - RAB life\",$A$7:$A$219,0),$B1095+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1102&\" - RAB life\",$A$7:$A$219,0),$B1102+1)+$B1102,INDEX($C$242:$BA$1865,MATCH($A1102&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1102+1)/INDEX($C$7:$BG$219,MATCH($A1102&\" - RAB life\",$A$7:$A$219,0),$B1102+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,16,0]
[{"$f":"\"Asset \"&BI1107&\" - capex (incurred)\"","v":"Asset 17 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1107,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1107,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$219,MATCH($A1107,$A$7:$A$219,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$219,MATCH($A1107,$A$7:$A$219,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$219,MATCH($A1107,$A$7:$A$219,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$219,MATCH($A1107,$A$7:$A$219,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$219,MATCH($A1107,$A$7:$A$219,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI1053+1","v":17}]
["Asset 17",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A1113&\" - RAB life\",$A$7:$A$219,0),$B1113+1)+$B1113,INDEX($C$242:$BA$1865,MATCH($A1113&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1113+1)/INDEX($C$7:$BG$219,MATCH($A1113&\" - RAB life\",$A$7:$A$219,0),$B1113+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1113&\" - RAB life\",$A$7:$A$219,0),$B1113+1)+$B1113,INDEX($C$242:$BA$1865,MATCH($A1113&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1113+1)/INDEX($C$7:$BG$219,MATCH($A1113&\" - RAB life\",$A$7:$A$219,0),$B1113+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A1120&\" - RAB life\",$A$7:$A$219,0),$B1120+1)+$B1120,INDEX($C$242:$BA$1865,MATCH($A1120&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1120+1)/INDEX($C$7:$BG$219,MATCH($A1120&\" - RAB life\",$A$7:$A$219,0),$B1120+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1123&\" - RAB life\",$A$7:$A$219,0),$B1123+1)+$B1123,INDEX($C$242:$BA$1865,MATCH($A1123&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1123+1)/INDEX($C$7:$BG$219,MATCH($A1123&\" - RAB life\",$A$7:$A$219,0),$B1123+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1132&\" - RAB life\",$A$7:$A$219,0),$B1132+1)+$B1132,INDEX($C$242:$BA$1865,MATCH($A1132&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1132+1)/INDEX($C$7:$BG$219,MATCH($A1132&\" - RAB life\",$A$7:$A$219,0),$B1132+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1138&\" - RAB life\",$A$7:$A$219,0),$B1138+1)+$B1138,INDEX($C$242:$BA$1865,MATCH($A1138&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1138+1)/INDEX($C$7:$BG$219,MATCH($A1138&\" - RAB life\",$A$7:$A$219,0),$B1138+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1141&\" - RAB life\",$A$7:$A$219,0),$B1141+1)+$B1141,INDEX($C$242:$BA$1865,MATCH($A1141&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1141+1)/INDEX($C$7:$BG$219,MATCH($A1141&\" - RAB life\",$A$7:$A$219,0),$B1141+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1150&\" - RAB life\",$A$7:$A$219,0),$B1150+1)+$B1150,INDEX($C$242:$BA$1865,MATCH($A1150&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1150+1)/INDEX($C$7:$BG$219,MATCH($A1150&\" - RAB life\",$A$7:$A$219,0),$B1150+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1156&\" - RAB life\",$A$7:$A$219,0),$B1156+1)+$B1156,INDEX($C$242:$BA$1865,MATCH($A1156&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1156+1)/INDEX($C$7:$BG$219,MATCH($A1156&\" - RAB life\",$A$7:$A$219,0),$B1156+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1159&\" - RAB life\",$A$7:$A$219,0),$B1159+1)+$B1159,INDEX($C$242:$BA$1865,MATCH($A1159&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1159+1)/INDEX($C$7:$BG$219,MATCH($A1159&\" - RAB life\",$A$7:$A$219,0),$B1159+1),0)","v":0},0,0,0,0,0,0,null,17,0]
["Asset 18",2,null,null,null,{"$f":"IF(F$232<=INDEX($C$7:$BG$219,MATCH($A1166&\" - RAB life\",$A$7:$A$219,0),$B1166+1)+$B1166,INDEX($C$242:$BA$1865,MATCH($A1166&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1166+1)/INDEX($C$7:$BG$219,MATCH($A1166&\" - RAB life\",$A$7:$A$219,0),$B1166+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1166&\" - RAB life\",$A$7:$A$219,0),$B1166+1)+$B1166,INDEX($C$242:$BA$1865,MATCH($A1166&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1166+1)/INDEX($C$7:$BG$219,MATCH($A1166&\" - RAB life\",$A$7:$A$219,0),$B1166+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1)+$B1169,INDEX($C$242:$BA$1865,MATCH($A1169&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1169+1)/INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1)+$B1169,INDEX($C$242:$BA$1865,MATCH($A1169&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1169+1)/INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A1175&\" - RAB life\",$A$7:$A$219,0),$B1175+1)+$B1175,INDEX($C$242:$BA$1865,MATCH($A1175&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1175+1)/INDEX($C$7:$BG$219,MATCH($A1175&\" - RAB life\",$A$7:$A$219,0),$B1175+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$232<=INDEX($C$7:$BG$219,MATCH($A1184&\" - RAB life\",$A$7:$A$219,0),$B1184+1)+$B1184,INDEX($C$242:$BA$1865,MATCH($A1184&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1184+1)/INDEX($C$7:$BG$219,MATCH($A1184&\" - RAB life\",$A$7:$A$219,0),$B1184+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1187&\" - RAB life\",$A$7:$A$219,0),$B1187+1)+$B1187,INDEX($C$242:$BA$1865,MATCH($A1187&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1187+1)/INDEX($C$7:$BG$219,MATCH($A1187&\" - RAB life\",$A$7:$A$219,0),$B1187+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1193&\" - RAB life\",$A$7:$A$219,0),$B1193+1)+$B1193,INDEX($C$242:$BA$1865,MATCH($A1193&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1193+1)/INDEX($C$7:$BG$219,MATCH($A1193&\" - RAB life\",$A$7:$A$219,0),$B1193+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1202&\" - RAB life\",$A$7:$A$219,0),$B1202+1)+$B1202,INDEX($C$242:$BA$1865,MATCH($A1202&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1202+1)/INDEX($C$7:$BG$219,MATCH($A1202&\" - RAB life\",$A$7:$A$219,0),$B1202+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1205&\" - RAB life\",$A$7:$A$219,0),$B1205+1)+$B1205,INDEX($C$242:$BA$1865,MATCH($A1205&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1205+1)/INDEX($C$7:$BG$219,MATCH($A1205&\" - RAB life\",$A$7:$A$219,0),$B1205+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1212&\" - RAB life\",$A$7:$A$219,0),$B1212+1)+$B1212,INDEX($C$242:$BA$1865,MATCH($A1212&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1212+1)/INDEX($C$7:$BG$219,MATCH($A1212&\" - RAB life\",$A$7:$A$219,0),$B1212+1),0)","v":0},0,0,0,0,0,0,0,null,18,0]
["Asset 18",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1214&\" - RAB life\",$A$7:$A$219,0),$B1214+1)+$B1214,INDEX($C$242:$BA$1865,MATCH($A1214&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1214+1)/INDEX($C$7:$BG$219,MATCH($A1214&\" - RAB life\",$A$7:$A$219,0),$B1214+1),0)","v":0},0,0,0,0,0,null,18,0]
["Asset 19",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A1221&\" - RAB life\",$A$7:$A$219,0),$B1221+1)+$B1221,INDEX($C$242:$BA$1865,MATCH($A1221&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1221+1)/INDEX($C$7:$BG$219,MATCH($A1221&\" - RAB life\",$A$7:$A$219,0),$B1221+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1221&\" - RAB life\",$A$7:$A$219,0),$B1221+1)+$B1221,INDEX($C$242:$BA$1865,MATCH($A1221&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1221+1)/INDEX($C$7:$BG$219,MATCH($A1221&\" - RAB life\",$A$7:$A$219,0),$B1221+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1230&\" - RAB life\",$A$7:$A$219,0),$B1230+1)+$B1230,INDEX($C$242:$BA$1865,MATCH($A1230&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1230+1)/INDEX($C$7:$BG$219,MATCH($A1230&\" - RAB life\",$A$7:$A$219,0),$B1230+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1232&\" - RAB life\",$A$7:$A$219,0),$B1232+1)+$B1232,INDEX($C$242:$BA$1865,MATCH($A1232&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1232+1)/INDEX($C$7:$BG$219,MATCH($A1232&\" - RAB life\",$A$7:$A$219,0),$B1232+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1239&\" - RAB life\",$A$7:$A$219,0),$B1239+1)+$B1239,INDEX($C$242:$BA$1865,MATCH($A1239&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1239+1)/INDEX($C$7:$BG$219,MATCH($A1239&\" - RAB life\",$A$7:$A$219,0),$B1239+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1248&\" - RAB life\",$A$7:$A$219,0),$B1248+1)+$B1248,INDEX($C$242:$BA$1865,MATCH($A1248&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1248+1)/INDEX($C$7:$BG$219,MATCH($A1248&\" - RAB life\",$A$7:$A$219,0),$B1248+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1250&\" - RAB life\",$A$7:$A$219,0),$B1250+1)+$B1250,INDEX($C$242:$BA$1865,MATCH($A1250&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1250+1)/INDEX($C$7:$BG$219,MATCH($A1250&\" - RAB life\",$A$7:$A$219,0),$B1250+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1257&\" - RAB life\",$A$7:$A$219,0),$B1257+1)+$B1257,INDEX($C$242:$BA$1865,MATCH($A1257&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1257+1)/INDEX($C$7:$BG$219,MATCH($A1257&\" - RAB life\",$A$7:$A$219,0),$B1257+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1260&\" - RAB life\",$A$7:$A$219,0),$B1260+1)+$B1260,INDEX($C$242:$BA$1865,MATCH($A1260&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1260+1)/INDEX($C$7:$BG$219,MATCH($A1260&\" - RAB life\",$A$7:$A$219,0),$B1260+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1268&\" - RAB life\",$A$7:$A$219,0),$B1268+1)+$B1268,INDEX($C$242:$BA$1865,MATCH($A1268&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1268+1)/INDEX($C$7:$BG$219,MATCH($A1268&\" - RAB life\",$A$7:$A$219,0),$B1268+1),0)","v":0},0,0,0,0,0,null,19,0]
["Asset 20",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A1275&\" - RAB life\",$A$7:$A$219,0),$B1275+1)+$B1275,INDEX($C$242:$BA$1865,MATCH($A1275&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1275+1)/INDEX($C$7:$BG$219,MATCH($A1275&\" - RAB life\",$A$7:$A$219,0),$B1275+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1275&\" - RAB life\",$A$7:$A$219,0),$B1275+1)+$B1275,INDEX($C$242:$BA$1865,MATCH($A1275&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1275+1)/INDEX($C$7:$BG$219,MATCH($A1275&\" - RAB life\",$A$7:$A$219,0),$B1275+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1)+$B1278,INDEX($C$242:$BA$1865,MATCH($A1278&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1278+1)/INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1)+$B1278,INDEX($C$242:$BA$1865,MATCH($A1278&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1278+1)/INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1286&\" - RAB life\",$A$7:$A$219,0),$B1286+1)+$B1286,INDEX($C$242:$BA$1865,MATCH($A1286&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1286+1)/INDEX($C$7:$BG$219,MATCH($A1286&\" - RAB life\",$A$7:$A$219,0),$B1286+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1293&\" - RAB life\",$A$7:$A$219,0),$B1293+1)+$B1293,INDEX($C$242:$BA$1865,MATCH($A1293&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1293+1)/INDEX($C$7:$BG$219,MATCH($A1293&\" - RAB life\",$A$7:$A$219,0),$B1293+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1294&\" - RAB life\",$A$7:$A$219,0),$B1294+1)+$B1294,INDEX($C$242:$BA$1865,MATCH($A1294&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1294+1)/INDEX($C$7:$BG$219,MATCH($A1294&\" - RAB life\",$A$7:$A$219,0),$B1294+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1303&\" - RAB life\",$A$7:$A$219,0),$B1303+1)+$B1303,INDEX($C$242:$BA$1865,MATCH($A1303&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1303+1)/INDEX($C$7:$BG$219,MATCH($A1303&\" - RAB life\",$A$7:$A$219,0),$B1303+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1310&\" - RAB life\",$A$7:$A$219,0),$B1310+1)+$B1310,INDEX($C$242:$BA$1865,MATCH($A1310&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1310+1)/INDEX($C$7:$BG$219,MATCH($A1310&\" - RAB life\",$A$7:$A$219,0),$B1310+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1312&\" - RAB life\",$A$7:$A$219,0),$B1312+1)+$B1312,INDEX($C$242:$BA$1865,MATCH($A1312&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1312+1)/INDEX($C$7:$BG$219,MATCH($A1312&\" - RAB life\",$A$7:$A$219,0),$B1312+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1321&\" - RAB life\",$A$7:$A$219,0),$B1321+1)+$B1321,INDEX($C$242:$BA$1865,MATCH($A1321&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1321+1)/INDEX($C$7:$BG$219,MATCH($A1321&\" - RAB life\",$A$7:$A$219,0),$B1321+1),0)","v":0},0,0,0,0,0,0,null,20,0]
[{"$f":"\"Asset \"&BI1324&\" - capex (commissioned)\"","v":"Asset 21 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A1324,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI1270+1","v":21}]
["Asset 21",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A1330&\" - RAB life\",$A$7:$A$219,0),$B1330+1)+$B1330,INDEX($C$242:$BA$1865,MATCH($A1330&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1330+1)/INDEX($C$7:$BG$219,MATCH($A1330&\" - RAB life\",$A$7:$A$219,0),$B1330+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1330&\" - RAB life\",$A$7:$A$219,0),$B1330+1)+$B1330,INDEX($C$242:$BA$1865,MATCH($A1330&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1330+1)/INDEX($C$7:$BG$219,MATCH($A1330&\" - RAB life\",$A$7:$A$219,0),$B1330+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1339&\" - RAB life\",$A$7:$A$219,0),$B1339+1)+$B1339,INDEX($C$242:$BA$1865,MATCH($A1339&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1339+1)/INDEX($C$7:$BG$219,MATCH($A1339&\" - RAB life\",$A$7:$A$219,0),$B1339+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1340&\" - RAB life\",$A$7:$A$219,0),$B1340+1)+$B1340,INDEX($C$242:$BA$1865,MATCH($A1340&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1340+1)/INDEX($C$7:$BG$219,MATCH($A1340&\" - RAB life\",$A$7:$A$219,0),$B1340+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1348&\" - RAB life\",$A$7:$A$219,0),$B1348+1)+$B1348,INDEX($C$242:$BA$1865,MATCH($A1348&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1348+1)/INDEX($C$7:$BG$219,MATCH($A1348&\" - RAB life\",$A$7:$A$219,0),$B1348+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1351&\" - RAB life\",$A$7:$A$219,0),$B1351+1)+$B1351,INDEX($C$242:$BA$1865,MATCH($A1351&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1351+1)/INDEX($C$7:$BG$219,MATCH($A1351&\" - RAB life\",$A$7:$A$219,0),$B1351+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1358&\" - RAB life\",$A$7:$A$219,0),$B1358+1)+$B1358,INDEX($C$242:$BA$1865,MATCH($A1358&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1358+1)/INDEX($C$7:$BG$219,MATCH($A1358&\" - RAB life\",$A$7:$A$219,0),$B1358+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1366&\" - RAB life\",$A$7:$A$219,0),$B1366+1)+$B1366,INDEX($C$242:$BA$1865,MATCH($A1366&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1366+1)/INDEX($C$7:$BG$219,MATCH($A1366&\" - RAB life\",$A$7:$A$219,0),$B1366+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1373&\" - RAB life\",$A$7:$A$219,0),$B1373+1)+$B1373,INDEX($C$242:$BA$1865,MATCH($A1373&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1373+1)/INDEX($C$7:$BG$219,MATCH($A1373&\" - RAB life\",$A$7:$A$219,0),$B1373+1),0)","v":0},0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1376&\" - RAB life\",$A$7:$A$219,0),$B1376+1)+$B1376,INDEX($C$242:$BA$1865,MATCH($A1376&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1376+1)/INDEX($C$7:$BG$219,MATCH($A1376&\" - RAB life\",$A$7:$A$219,0),$B1376+1),0)","v":0},0,0,0,0,0,null,21,0]
["Asset 22",5,null,null,null,null,null,null,{"$f":"IF(I$232<=INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1)+$B1385,INDEX($C$242:$BA$1865,MATCH($A1385&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1385+1)/INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1)+$B1385,INDEX($C$242:$BA$1865,MATCH($A1385&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1385+1)/INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1)+$B1386,INDEX($C$242:$BA$1865,MATCH($A1386&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1386+1)/INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1)+$B1386,INDEX($C$242:$BA$1865,MATCH($A1386&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1386+1)/INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1394&\" - RAB life\",$A$7:$A$219,0),$B1394+1)+$B1394,INDEX($C$242:$BA$1865,MATCH($A1394&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1394+1)/INDEX($C$7:$BG$219,MATCH($A1394&\" - RAB life\",$A$7:$A$219,0),$B1394+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A1397&\" - RAB life\",$A$7:$A$219,0),$B1397+1)+$B1397,INDEX($C$242:$BA$1865,MATCH($A1397&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1397+1)/INDEX($C$7:$BG$219,MATCH($A1397&\" - RAB life\",$A$7:$A$219,0),$B1397+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1404&\" - RAB life\",$A$7:$A$219,0),$B1404+1)+$B1404,INDEX($C$242:$BA$1865,MATCH($A1404&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1404+1)/INDEX($C$7:$BG$219,MATCH($A1404&\" - RAB life\",$A$7:$A$219,0),$B1404+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1412&\" - RAB life\",$A$7:$A$219,0),$B1412+1)+$B1412,INDEX($C$242:$BA$1865,MATCH($A1412&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1412+1)/INDEX($C$7:$BG$219,MATCH($A1412&\" - RAB life\",$A$7:$A$219,0),$B1412+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1419&\" - RAB life\",$A$7:$A$219,0),$B1419+1)+$B1419,INDEX($C$242:$BA$1865,MATCH($A1419&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1419+1)/INDEX($C$7:$BG$219,MATCH($A1419&\" - RAB life\",$A$7:$A$219,0),$B1419+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1422&\" - RAB life\",$A$7:$A$219,0),$B1422+1)+$B1422,INDEX($C$242:$BA$1865,MATCH($A1422&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1422+1)/INDEX($C$7:$BG$219,MATCH($A1422&\" - RAB life\",$A$7:$A$219,0),$B1422+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1428&\" - RAB life\",$A$7:$A$219,0),$B1428+1)+$B1428,INDEX($C$242:$BA$1865,MATCH($A1428&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1428+1)/INDEX($C$7:$BG$219,MATCH($A1428&\" - RAB life\",$A$7:$A$219,0),$B1428+1),0)","v":0},0,0,0,0,0,0,0,null,22,0]
[{"$f":"\"Asset \"&BI1431&\" - capex (incurred)\"","v":"Asset 23 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1431,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1431,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$219,MATCH($A1431,$A$7:$A$219,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$219,MATCH($A1431,$A$7:$A$219,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$219,MATCH($A1431,$A$7:$A$219,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$219,MATCH($A1431,$A$7:$A$219,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$219,MATCH($A1431,$A$7:$A$219,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI1377+1","v":23}]
["Asset 23",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1)+$B1440,INDEX($C$242:$BA$1865,MATCH($A1440&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1440+1)/INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1)+$B1440,INDEX($C$242:$BA$1865,MATCH($A1440&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1440+1)/INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1447&\" - RAB life\",$A$7:$A$219,0),$B1447+1)+$B1447,INDEX($C$242:$BA$1865,MATCH($A1447&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1447+1)/INDEX($C$7:$BG$219,MATCH($A1447&\" - RAB life\",$A$7:$A$219,0),$B1447+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A1449&\" - RAB life\",$A$7:$A$219,0),$B1449+1)+$B1449,INDEX($C$242:$BA$1865,MATCH($A1449&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1449+1)/INDEX($C$7:$BG$219,MATCH($A1449&\" - RAB life\",$A$7:$A$219,0),$B1449+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1458&\" - RAB life\",$A$7:$A$219,0),$B1458+1)+$B1458,INDEX($C$242:$BA$1865,MATCH($A1458&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1458+1)/INDEX($C$7:$BG$219,MATCH($A1458&\" - RAB life\",$A$7:$A$219,0),$B1458+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1460&\" - RAB life\",$A$7:$A$219,0),$B1460+1)+$B1460,INDEX($C$242:$BA$1865,MATCH($A1460&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1460+1)/INDEX($C$7:$BG$219,MATCH($A1460&\" - RAB life\",$A$7:$A$219,0),$B1460+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1467&\" - RAB life\",$A$7:$A$219,0),$B1467+1)+$B1467,INDEX($C$242:$BA$1865,MATCH($A1467&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1467+1)/INDEX($C$7:$BG$219,MATCH($A1467&\" - RAB life\",$A$7:$A$219,0),$B1467+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1476&\" - RAB life\",$A$7:$A$219,0),$B1476+1)+$B1476,INDEX($C$242:$BA$1865,MATCH($A1476&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1476+1)/INDEX($C$7:$BG$219,MATCH($A1476&\" - RAB life\",$A$7:$A$219,0),$B1476+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1477&\" - RAB life\",$A$7:$A$219,0),$B1477+1)+$B1477,INDEX($C$242:$BA$1865,MATCH($A1477&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1477+1)/INDEX($C$7:$BG$219,MATCH($A1477&\" - RAB life\",$A$7:$A$219,0),$B1477+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1484&\" - RAB life\",$A$7:$A$219,0),$B1484+1)+$B1484,INDEX($C$242:$BA$1865,MATCH($A1484&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1484+1)/INDEX($C$7:$BG$219,MATCH($A1484&\" - RAB life\",$A$7:$A$219,0),$B1484+1),0)","v":0},0,0,0,0,0,null,23,0]
["Asset 24",4,null,null,null,null,null,{"$f":"IF(H$232<=INDEX($C$7:$BG$219,MATCH($A1492&\" - RAB life\",$A$7:$A$219,0),$B1492+1)+$B1492,INDEX($C$242:$BA$1865,MATCH($A1492&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1492+1)/INDEX($C$7:$BG$219,MATCH($A1492&\" - RAB life\",$A$7:$A$219,0),$B1492+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1492&\" - RAB life\",$A$7:$A$219,0),$B1492+1)+$B1492,INDEX($C$242:$BA$1865,MATCH($A1492&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1492+1)/INDEX($C$7:$BG$219,MATCH($A1492&\" - RAB life\",$A$7:$A$219,0),$B1492+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A1495&\" - RAB life\",$A$7:$A$219,0),$B1495+1)+$B1495,INDEX($C$242:$BA$1865,MATCH($A1495&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1495+1)/INDEX($C$7:$BG$219,MATCH($A1495&\" - RAB life\",$A$7:$A$219,0),$B1495+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1495&\" - RAB life\",$A$7:$A$219,0),$B1495+1)+$B1495,INDEX($C$242:$BA$1865,MATCH($A1495&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1495+1)/INDEX($C$7:$BG$219,MATCH($A1495&\" - RAB life\",$A$7:$A$219,0),$B1495+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1502&\" - RAB life\",$A$7:$A$219,0),$B1502+1)+$B1502,INDEX($C$242:$BA$1865,MATCH($A1502&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1502+1)/INDEX($C$7:$BG$219,MATCH($A1502&\" - RAB life\",$A$7:$A$219,0),$B1502+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1510&\" - RAB life\",$A$7:$A$219,0),$B1510+1)+$B1510,INDEX($C$242:$BA$1865,MATCH($A1510&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1510+1)/INDEX($C$7:$BG$219,MATCH($A1510&\" - RAB life\",$A$7:$A$219,0),$B1510+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1513&\" - RAB life\",$A$7:$A$219,0),$B1513+1)+$B1513,INDEX($C$242:$BA$1865,MATCH($A1513&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1513+1)/INDEX($C$7:$BG$219,MATCH($A1513&\" - RAB life\",$A$7:$A$219,0),$B1513+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1522&\" - RAB life\",$A$7:$A$219,0),$B1522+1)+$B1522,INDEX($C$242:$BA$1865,MATCH($A1522&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1522+1)/INDEX($C$7:$BG$219,MATCH($A1522&\" - RAB life\",$A$7:$A$219,0),$B1522+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1527&\" - RAB life\",$A$7:$A$219,0),$B1527+1)+$B1527,INDEX($C$242:$BA$1865,MATCH($A1527&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1527+1)/INDEX($C$7:$BG$219,MATCH($A1527&\" - RAB life\",$A$7:$A$219,0),$B1527+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1531&\" - RAB life\",$A$7:$A$219,0),$B1531+1)+$B1531,INDEX($C$242:$BA$1865,MATCH($A1531&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1531+1)/INDEX($C$7:$BG$219,MATCH($A1531&\" - RAB life\",$A$7:$A$219,0),$B1531+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1538&\" - RAB life\",$A$7:$A$219,0),$B1538+1)+$B1538,INDEX($C$242:$BA$1865,MATCH($A1538&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1538+1)/INDEX($C$7:$BG$219,MATCH($A1538&\" - RAB life\",$A$7:$A$219,0),$B1538+1),0)","v":0},0,0,0,0,0,null,24,0]
[{"$f":"\"Asset \"&BI1540&\" - capex (commissioned)\"","v":"Asset 25 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A1540,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI1486+1","v":25}]
["Asset 25",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A1549&\" - RAB life\",$A$7:$A$219,0),$B1549+1)+$B1549,INDEX($C$242:$BA$1865,MATCH($A1549&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1549+1)/INDEX($C$7:$BG$219,MATCH($A1549&\" - RAB life\",$A$7:$A$219,0),$B1549+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1549&\" - RAB life\",$A$7:$A$219,0),$B1549+1)+$B1549,INDEX($C$242:$BA$1865,MATCH($A1549&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1549+1)/INDEX($C$7:$BG$219,MATCH($A1549&\" - RAB life\",$A$7:$A$219,0),$B1549+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$232<=INDEX($C$7:$BG$219,MATCH($A1556&\" - RAB life\",$A$7:$A$219,0),$B1556+1)+$B1556,INDEX($C$242:$BA$1865,MATCH($A1556&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1556+1)/INDEX($C$7:$BG$219,MATCH($A1556&\" - RAB life\",$A$7:$A$219,0),$B1556+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$232<=INDEX($C$7:$BG$219,MATCH($A1559&\" - RAB life\",$A$7:$A$219,0),$B1559+1)+$B1559,INDEX($C$242:$BA$1865,MATCH($A1559&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1559+1)/INDEX($C$7:$BG$219,MATCH($A1559&\" - RAB life\",$A$7:$A$219,0),$B1559+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1565&\" - RAB life\",$A$7:$A$219,0),$B1565+1)+$B1565,INDEX($C$242:$BA$1865,MATCH($A1565&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1565+1)/INDEX($C$7:$BG$219,MATCH($A1565&\" - RAB life\",$A$7:$A$219,0),$B1565+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1568&\" - RAB life\",$A$7:$A$219,0),$B1568+1)+$B1568,INDEX($C$242:$BA$1865,MATCH($A1568&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1568+1)/INDEX($C$7:$BG$219,MATCH($A1568&\" - RAB life\",$A$7:$A$219,0),$B1568+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1577&\" - RAB life\",$A$7:$A$219,0),$B1577+1)+$B1577,INDEX($C$242:$BA$1865,MATCH($A1577&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1577+1)/INDEX($C$7:$BG$219,MATCH($A1577&\" - RAB life\",$A$7:$A$219,0),$B1577+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1583&\" - RAB life\",$A$7:$A$219,0),$B1583+1)+$B1583,INDEX($C$242:$BA$1865,MATCH($A1583&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1583+1)/INDEX($C$7:$BG$219,MATCH($A1583&\" - RAB life\",$A$7:$A$219,0),$B1583+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1586&\" - RAB life\",$A$7:$A$219,0),$B1586+1)+$B1586,INDEX($C$242:$BA$1865,MATCH($A1586&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1586+1)/INDEX($C$7:$BG$219,MATCH($A1586&\" - RAB life\",$A$7:$A$219,0),$B1586+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,25,0]
[{"$f":"\"Asset \"&BI1595&\" - Depreciation\"","v":"Asset 26 - Depreciation"},"Depreciation",{"$f":"SUM(C1596:C1646)","v":0},{"$f":"SUM(D1596:D1646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26]
["Asset 26",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1)+$B1602,INDEX($C$242:$BA$1865,MATCH($A1602&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1602+1)/INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1)+$B1602,INDEX($C$242:$BA$1865,MATCH($A1602&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1602+1)/INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A1607&\" - RAB life\",$A$7:$A$219,0),$B1607+1)+$B1607,INDEX($C$242:$BA$1865,MATCH($A1607&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1607+1)/INDEX($C$7:$BG$219,MATCH($A1607&\" - RAB life\",$A$7:$A$219,0),$B1607+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A1611&\" - RAB life\",$A$7:$A$219,0),$B1611+1)+$B1611,INDEX($C$242:$BA$1865,MATCH($A1611&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1611+1)/INDEX($C$7:$BG$219,MATCH($A1611&\" - RAB life\",$A$7:$A$219,0),$B1611+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A1614&\" - RAB life\",$A$7:$A$219,0),$B1614+1)+$B1614,INDEX($C$242:$BA$1865,MATCH($A1614&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1614+1)/INDEX($C$7:$BG$219,MATCH($A1614&\" - RAB life\",$A$7:$A$219,0),$B1614+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1620&\" - RAB life\",$A$7:$A$219,0),$B1620+1)+$B1620,INDEX($C$242:$BA$1865,MATCH($A1620&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1620+1)/INDEX($C$7:$BG$219,MATCH($A1620&\" - RAB life\",$A$7:$A$219,0),$B1620+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1629&\" - RAB life\",$A$7:$A$219,0),$B1629+1)+$B1629,INDEX($C$242:$BA$1865,MATCH($A1629&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1629+1)/INDEX($C$7:$BG$219,MATCH($A1629&\" - RAB life\",$A$7:$A$219,0),$B1629+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1632&\" - RAB life\",$A$7:$A$219,0),$B1632+1)+$B1632,INDEX($C$242:$BA$1865,MATCH($A1632&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1632+1)/INDEX($C$7:$BG$219,MATCH($A1632&\" - RAB life\",$A$7:$A$219,0),$B1632+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1639&\" - RAB life\",$A$7:$A$219,0),$B1639+1)+$B1639,INDEX($C$242:$BA$1865,MATCH($A1639&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1639+1)/INDEX($C$7:$BG$219,MATCH($A1639&\" - RAB life\",$A$7:$A$219,0),$B1639+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1645&\" - RAB life\",$A$7:$A$219,0),$B1645+1)+$B1645,INDEX($C$242:$BA$1865,MATCH($A1645&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1645+1)/INDEX($C$7:$BG$219,MATCH($A1645&\" - RAB life\",$A$7:$A$219,0),$B1645+1),0)","v":0},0,0,0,0,0,0,null,26,0]
[{"$f":"\"Asset \"&BI1650","v":"Asset 27"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:C1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:D1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:E1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:F1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:G1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:H1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:I1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:J1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:K1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:L1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:M1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:N1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:O1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:P1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Q1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:R1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:S1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:T1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:U1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:V1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:W1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:X1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Y1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Z1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AA1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AB1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AC1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AD1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AE1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AF1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AG1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AH1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AI1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AJ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AK1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AL1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AM1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AN1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AO1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AP1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AQ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AR1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AS1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AT1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AU1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AV1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AW1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AX1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AY1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AZ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BA1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BB1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BC1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BD1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BE1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BF1650)))","v":0},null,27,{"$f":"SUM(C1650:BG1650)-INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)","v":0}]
["Asset 27",7,null,null,null,null,null,null,null,null,{"$f":"IF(K$232<=INDEX($C$7:$BG$219,MATCH($A1657&\" - RAB life\",$A$7:$A$219,0),$B1657+1)+$B1657,INDEX($C$242:$BA$1865,MATCH($A1657&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1657+1)/INDEX($C$7:$BG$219,MATCH($A1657&\" - RAB life\",$A$7:$A$219,0),$B1657+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1657&\" - RAB life\",$A$7:$A$219,0),$B1657+1)+$B1657,INDEX($C$242:$BA$1865,MATCH($A1657&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1657+1)/INDEX($C$7:$BG$219,MATCH($A1657&\" - RAB life\",$A$7:$A$219,0),$B1657+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1663&\" - RAB life\",$A$7:$A$219,0),$B1663+1)+$B1663,INDEX($C$242:$BA$1865,MATCH($A1663&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1663+1)/INDEX($C$7:$BG$219,MATCH($A1663&\" - RAB life\",$A$7:$A$219,0),$B1663+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A1668&\" - RAB life\",$A$7:$A$219,0),$B1668+1)+$B1668,INDEX($C$242:$BA$1865,MATCH($A1668&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1668+1)/INDEX($C$7:$BG$219,MATCH($A1668&\" - RAB life\",$A$7:$A$219,0),$B1668+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1675&\" - RAB life\",$A$7:$A$219,0),$B1675+1)+$B1675,INDEX($C$242:$BA$1865,MATCH($A1675&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1675+1)/INDEX($C$7:$BG$219,MATCH($A1675&\" - RAB life\",$A$7:$A$219,0),$B1675+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1681&\" - RAB life\",$A$7:$A$219,0),$B1681+1)+$B1681,INDEX($C$242:$BA$1865,MATCH($A1681&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1681+1)/INDEX($C$7:$BG$219,MATCH($A1681&\" - RAB life\",$A$7:$A$219,0),$B1681+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1684&\" - RAB life\",$A$7:$A$219,0),$B1684+1)+$B1684,INDEX($C$242:$BA$1865,MATCH($A1684&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1684+1)/INDEX($C$7:$BG$219,MATCH($A1684&\" - RAB life\",$A$7:$A$219,0),$B1684+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1693&\" - RAB life\",$A$7:$A$219,0),$B1693+1)+$B1693,INDEX($C$242:$BA$1865,MATCH($A1693&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1693+1)/INDEX($C$7:$BG$219,MATCH($A1693&\" - RAB life\",$A$7:$A$219,0),$B1693+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1696&\" - RAB life\",$A$7:$A$219,0),$B1696+1)+$B1696,INDEX($C$242:$BA$1865,MATCH($A1696&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1696+1)/INDEX($C$7:$BG$219,MATCH($A1696&\" - RAB life\",$A$7:$A$219,0),$B1696+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,27,0]
[{"$f":"\"Asset \"&BI1701&\" - capex (incurred)\"","v":"Asset 28 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1701,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1701,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(N$7:N$219,MATCH($A1701,$A$7:$A$219,0))*((1+N$224)/(1+N$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(X$7:X$219,MATCH($A1701,$A$7:$A$219,0))*((1+X$224)/(1+X$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AH$7:AH$219,MATCH($A1701,$A$7:$A$219,0))*((1+AH$224)/(1+AH$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AR$7:AR$219,MATCH($A1701,$A$7:$A$219,0))*((1+AR$224)/(1+AR$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BB$7:BB$219,MATCH($A1701,$A$7:$A$219,0))*((1+BB$224)/(1+BB$225))^0.5","v":0},0,0,0,0,0,null,{"$f":"BI1647+1","v":28}]
[{"$f":"\"Asset \"&BI1705","v":"Asset 28"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1)+$B1705,INDEX($C$242:$BA$1865,MATCH($A1705&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1705+1)/INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1)+$B1705,INDEX($C$242:$BA$1865,MATCH($A1705&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1705+1)/INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,{"$f":"SUM(C1705:BG1705)-INDEX($C$242:$BA$1865,MATCH($A1705&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1705+1)","v":0}]
["Asset 28",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N$232<=INDEX($C$7:$BG$219,MATCH($A1714&\" - RAB life\",$A$7:$A$219,0),$B1714+1)+$B1714,INDEX($C$242:$BA$1865,MATCH($A1714&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1714+1)/INDEX($C$7:$BG$219,MATCH($A1714&\" - RAB life\",$A$7:$A$219,0),$B1714+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$232<=INDEX($C$7:$BG$219,MATCH($A1719&\" - RAB life\",$A$7:$A$219,0),$B1719+1)+$B1719,INDEX($C$242:$BA$1865,MATCH($A1719&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1719+1)/INDEX($C$7:$BG$219,MATCH($A1719&\" - RAB life\",$A$7:$A$219,0),$B1719+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A1723&\" - RAB life\",$A$7:$A$219,0),$B1723+1)+$B1723,INDEX($C$242:$BA$1865,MATCH($A1723&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1723+1)/INDEX($C$7:$BG$219,MATCH($A1723&\" - RAB life\",$A$7:$A$219,0),$B1723+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1730&\" - RAB life\",$A$7:$A$219,0),$B1730+1)+$B1730,INDEX($C$242:$BA$1865,MATCH($A1730&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1730+1)/INDEX($C$7:$BG$219,MATCH($A1730&\" - RAB life\",$A$7:$A$219,0),$B1730+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1739&\" - RAB life\",$A$7:$A$219,0),$B1739+1)+$B1739,INDEX($C$242:$BA$1865,MATCH($A1739&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1739+1)/INDEX($C$7:$BG$219,MATCH($A1739&\" - RAB life\",$A$7:$A$219,0),$B1739+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1743&\" - RAB life\",$A$7:$A$219,0),$B1743+1)+$B1743,INDEX($C$242:$BA$1865,MATCH($A1743&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1743+1)/INDEX($C$7:$BG$219,MATCH($A1743&\" - RAB life\",$A$7:$A$219,0),$B1743+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1748&\" - RAB life\",$A$7:$A$219,0),$B1748+1)+$B1748,INDEX($C$242:$BA$1865,MATCH($A1748&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1748+1)/INDEX($C$7:$BG$219,MATCH($A1748&\" - RAB life\",$A$7:$A$219,0),$B1748+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1751&\" - RAB life\",$A$7:$A$219,0),$B1751+1)+$B1751,INDEX($C$242:$BA$1865,MATCH($A1751&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1751+1)/INDEX($C$7:$BG$219,MATCH($A1751&\" - RAB life\",$A$7:$A$219,0),$B1751+1),0)","v":0},0,0,0,0,0,0,0,0,null,28,0]
[{"$f":"\"Asset \"&BI1757&\" - Depreciation\"","v":"Asset 29 - Depreciation"},"Depreciation",{"$f":"SUM(C1758:C1808)","v":0},{"$f":"SUM(D1758:D1808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",8,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$232<=INDEX($C$7:$BG$219,MATCH($A1766&\" - RAB life\",$A$7:$A$219,0),$B1766+1)+$B1766,INDEX($C$242:$BA$1865,MATCH($A1766&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1766+1)/INDEX($C$7:$BG$219,MATCH($A1766&\" - RAB life\",$A$7:$A$219,0),$B1766+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$232<=INDEX($C$7:$BG$219,MATCH($A1769&\" - RAB life\",$A$7:$A$219,0),$B1769+1)+$B1769,INDEX($C$242:$BA$1865,MATCH($A1769&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1769+1)/INDEX($C$7:$BG$219,MATCH($A1769&\" - RAB life\",$A$7:$A$219,0),$B1769+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A1776&\" - RAB life\",$A$7:$A$219,0),$B1776+1)+$B1776,INDEX($C$242:$BA$1865,MATCH($A1776&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1776+1)/INDEX($C$7:$BG$219,MATCH($A1776&\" - RAB life\",$A$7:$A$219,0),$B1776+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1781&\" - RAB life\",$A$7:$A$219,0),$B1781+1)+$B1781,INDEX($C$242:$BA$1865,MATCH($A1781&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1781+1)/INDEX($C$7:$BG$219,MATCH($A1781&\" - RAB life\",$A$7:$A$219,0),$B1781+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1787&\" - RAB life\",$A$7:$A$219,0),$B1787+1)+$B1787,INDEX($C$242:$BA$1865,MATCH($A1787&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1787+1)/INDEX($C$7:$BG$219,MATCH($A1787&\" - RAB life\",$A$7:$A$219,0),$B1787+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1794&\" - RAB life\",$A$7:$A$219,0),$B1794+1)+$B1794,INDEX($C$242:$BA$1865,MATCH($A1794&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1794+1)/INDEX($C$7:$BG$219,MATCH($A1794&\" - RAB life\",$A$7:$A$219,0),$B1794+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1799&\" - RAB life\",$A$7:$A$219,0),$B1799+1)+$B1799,INDEX($C$242:$BA$1865,MATCH($A1799&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1799+1)/INDEX($C$7:$BG$219,MATCH($A1799&\" - RAB life\",$A$7:$A$219,0),$B1799+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1803&\" - RAB life\",$A$7:$A$219,0),$B1803+1)+$B1803,INDEX($C$242:$BA$1865,MATCH($A1803&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1803+1)/INDEX($C$7:$BG$219,MATCH($A1803&\" - RAB life\",$A$7:$A$219,0),$B1803+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,29,0]
[{"$f":"\"Asset \"&BI1812","v":"Asset 30"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:C1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:D1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:E1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:F1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:G1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:H1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:I1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:J1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:K1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:L1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:M1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:N1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:O1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:P1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Q1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:R1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:S1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:T1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:U1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:V1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:W1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:X1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Y1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Z1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AA1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AB1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AC1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AD1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AE1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AF1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AG1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AH1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AI1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AJ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AK1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AL1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AM1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AN1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AO1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AP1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AQ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AR1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AS1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AT1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AU1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AV1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AW1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AX1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AY1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AZ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BA1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BB1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BC1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BD1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BE1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BF1812)))","v":0},null,30,{"$f":"SUM(C1812:BG1812)-INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)","v":0}]
["Asset 30",3,null,null,null,null,{"$f":"IF(G$232<=INDEX($C$7:$BG$219,MATCH($A1815&\" - RAB life\",$A$7:$A$219,0),$B1815+1)+$B1815,INDEX($C$242:$BA$1865,MATCH($A1815&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1815+1)/INDEX($C$7:$BG$219,MATCH($A1815&\" - RAB life\",$A$7:$A$219,0),$B1815+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1815&\" - RAB life\",$A$7:$A$219,0),$B1815+1)+$B1815,INDEX($C$242:$BA$1865,MATCH($A1815&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1815+1)/INDEX($C$7:$BG$219,MATCH($A1815&\" - RAB life\",$A$7:$A$219,0),$B1815+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1824&\" - RAB life\",$A$7:$A$219,0),$B1824+1)+$B1824,INDEX($C$242:$BA$1865,MATCH($A1824&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1824+1)/INDEX($C$7:$BG$219,MATCH($A1824&\" - RAB life\",$A$7:$A$219,0),$B1824+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V$232<=INDEX($C$7:$BG$219,MATCH($A1830&\" - RAB life\",$A$7:$A$219,0),$B1830+1)+$B1830,INDEX($C$242:$BA$1865,MATCH($A1830&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1830+1)/INDEX($C$7:$BG$219,MATCH($A1830&\" - RAB life\",$A$7:$A$219,0),$B1830+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1833&\" - RAB life\",$A$7:$A$219,0),$B1833+1)+$B1833,INDEX($C$242:$BA$1865,MATCH($A1833&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1833+1)/INDEX($C$7:$BG$219,MATCH($A1833&\" - RAB life\",$A$7:$A$219,0),$B1833+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1837&\" - RAB life\",$A$7:$A$219,0),$B1837+1)+$B1837,INDEX($C$242:$BA$1865,MATCH($A1837&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1837+1)/INDEX($C$7:$BG$219,MATCH($A1837&\" - RAB life\",$A$7:$A$219,0),$B1837+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1842&\" - RAB life\",$A$7:$A$219,0),$B1842+1)+$B1842,INDEX($C$242:$BA$1865,MATCH($A1842&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1842+1)/INDEX($C$7:$BG$219,MATCH($A1842&\" - RAB life\",$A$7:$A$219,0),$B1842+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1849&\" - RAB life\",$A$7:$A$219,0),$B1849+1)+$B1849,INDEX($C$242:$BA$1865,MATCH($A1849&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1849+1)/INDEX($C$7:$BG$219,MATCH($A1849&\" - RAB life\",$A$7:$A$219,0),$B1849+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1855&\" - RAB life\",$A$7:$A$219,0),$B1855+1)+$B1855,INDEX($C$242:$BA$1865,MATCH($A1855&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1855+1)/INDEX($C$7:$BG$219,MATCH($A1855&\" - RAB life\",$A$7:$A$219,0),$B1855+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1860&\" - RAB life\",$A$7:$A$219,0),$B1860+1)+$B1860,INDEX($C$242:$BA$1865,MATCH($A1860&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1860+1)/INDEX($C$7:$BG$219,MATCH($A1860&\" - RAB life\",$A$7:$A$219,0),$B1860+1),0)","v":0},0,0,0,0,0,0,0,null,30,0]
["RAB (nominal)"]
["Expenses",null,{"$f":"SUM(C1877,C3438)","v":0},{"$f":"SUM(D1877,D3438,D3439)","v":55.645717822529249},{"$f":"SUM(E1877,E3438,E3439)","v":57.353512568579731},60.466172075067092,60.219101767189159,62.484967743195419,61.737579045791868,62.870018627079858,63.987634426882266,65.093835522741358,66.221666862730672,67.356680290694612,65.515252506063433,66.743977849428873,67.977967674261777,69.138473046221435,70.38785186037282,72.739271741272731,74.08928985382957,74.824518584864734,76.056608945801912,77.193756431848357,77.119488009688141,77.231858753282339,74.846107095781193,75.238992993099885,13.342219174267715,12.615837858377805,8.1105728902709622,7.5168556328180109,6.9778281043777781,6.4872398716791757,6.2500232677864958,5.7608570650903541,4.6387894476913649,4.2929992888502886,3.9994120539859614,2.7525236741436316,2.7084598318170214,2.6760983123319058,2.641018520452477,{"$f":"SUM(AR1877,AR3438,AR3439)","v":1.7437618145031379},1.7028779553579105,1.6589005153375393,1.6116963214886146,1.5611278803302651,1.5070532045976648,1.4493256380693649,1.3877936780862998,1.3223007953923593,{"$f":"SUM(BA1877,BA3438,BA3439)","v":1.2526852509457818},1.1787799093675324,1.1013034227781524,1.0185411282046877,0.93146950187307032,0.83971979189560764,{"$f":"SUM(BG1877,BG3438,BG3439)","v":0.74270306721729873}]
["Asset 1",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((F$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:E1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:E1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.0708668109880049E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((G$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:F1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:F1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.8637801298892042E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((H$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:G1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:G1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.6774021169002836E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((I$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:H1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:H1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.5096619052102554E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((J$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:I1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:I1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.3586957146892299E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((K$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:J1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:J1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.2228261432203069E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((L$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:K1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:K1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.1005435288982762E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((M$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:L1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:L1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":9.9048917600844857E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((N$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:M1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:M1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":8.9144025840760376E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((O$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:N1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:N1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":8.0229623256684347E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((P$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:O1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:O1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":7.2206660931015913E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Q$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:P1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:P1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":6.4985994837914313E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((R$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Q1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Q1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":5.8487395354122895E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((S$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:R1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:R1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":5.2638655818710613E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((T$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:S1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:S1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":4.7374790236839551E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((U$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:T1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:T1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":4.2637311213155589E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((V$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:U1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:U1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.8373580091840029E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((W$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:V1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:V1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.4536222082656026E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((X$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:W1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:W1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.1082599874390441E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Y$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:X1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:X1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.797433988695139E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Z$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Y1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Y1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.5176905898256249E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AA$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Z1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Z1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.2659215308430624E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AB$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AA1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AA1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.0393293777587556E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AC$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AB1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AB1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.8353964399828811E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AD$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AC1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AC1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.6518567959845937E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AE$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AD1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AD1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.4866711163861346E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AF$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AE1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AE1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.3380040047475201E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AG$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AF1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AF1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.204203604272769E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AH$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AG1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AG1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.0837832438454931E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AI$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AH1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AH1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":9.7540491946094274E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AJ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AI1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AI1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":8.7786442751484894E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AK$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AJ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AJ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":7.900779847633655E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AL$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AK1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AK1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":7.1107018628703003E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AM$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AL1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AL1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":6.3996316765832788E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AN$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AM1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AM1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":5.7596685089249537E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AO$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AN1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AN1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":5.1837016580324471E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AP$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AO1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AO1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":4.6653314922291971E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AQ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AP1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AP1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":4.1987983430062659E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AR$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AQ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AQ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.7789185087056535E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AS$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AR1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AR1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.4010266578350938E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AT$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AS1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AS1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":3.0609239920515732E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AU$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AT1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AT1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.7548315928464242E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AV$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AU1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AU1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.47934843356179E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AW$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AV1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AV1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.2314135902056222E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AX$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AW1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AW1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":2.0082722311850489E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AY$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AX1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AX1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.8074450080665384E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AZ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AY1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AY1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.6267005072598817E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BA$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AZ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AZ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.4640304565338992E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BB$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BA1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BA1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.317627410880512E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BC$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BB1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BB1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.1858646697924525E-4},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BD$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BC1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BC1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.0672782028132155E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BE$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BD1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BD1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BF$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BE1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BE1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BG$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BF1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BF1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},null,1]
["Asset 1",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((K$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:J1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:J1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((L$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:K1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:K1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((M$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:L1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:L1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((N$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:M1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:M1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((O$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:N1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:N1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((P$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:O1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:O1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Q$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:P1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:P1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((R$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Q1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Q1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((S$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:R1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:R1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((T$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:S1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:S1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((U$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:T1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:T1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((V$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:U1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:U1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((W$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:V1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:V1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((X$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:W1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:W1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Y$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:X1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:X1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Z$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Y1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Y1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AA$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Z1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Z1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AB$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AA1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AA1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AC$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AB1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AB1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AD$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AC1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AC1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AE$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AD1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AD1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AF$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AE1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AE1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AG$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AF1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AF1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AH$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AG1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AG1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AI$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AH1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AH1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AJ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AI1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AI1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AK$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AJ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AJ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AL$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AK1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AK1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AM$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AL1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AL1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AN$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AM1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AM1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AO$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AN1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AN1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AP$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AO1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AO1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AQ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AP1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AP1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AR$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AQ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AQ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AS$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AR1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AR1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AT$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AS1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AS1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AU$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AT1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AT1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AV$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AU1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AU1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AW$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AV1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AV1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AX$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AW1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AW1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AY$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AX1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AX1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AZ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AY1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AY1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BA$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AZ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AZ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BB$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BA1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BA1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BC$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BB1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BB1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BD$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BC1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BC1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BE$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BD1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BD1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BF$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BE1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BE1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BG$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BF1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BF1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},null,1]
["Asset 1",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((N$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:M1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:M1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((O$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:N1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:N1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((P$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:O1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:O1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Q$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:P1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:P1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((R$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Q1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Q1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((S$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:R1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:R1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((T$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:S1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:S1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((U$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:T1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:T1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((V$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:U1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:U1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((W$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:V1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:V1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((X$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:W1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:W1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Y$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:X1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:X1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Z$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Y1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Y1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AA$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Z1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Z1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AB$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AA1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AA1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AC$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AB1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AB1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AD$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AC1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AC1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AE$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AD1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AD1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AF$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AE1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AE1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AG$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AF1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AF1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AH$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AG1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AG1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AI$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AH1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AH1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AJ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AI1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AI1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AK$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AJ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AJ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AL$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AK1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AK1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AM$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AL1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AL1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AN$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AM1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AM1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AO$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AN1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AN1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AP$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AO1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AO1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AQ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AP1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AP1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AR$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AQ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AQ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AS$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AR1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AR1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AT$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AS1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AS1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AU$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AT1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AT1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AV$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AU1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AU1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AW$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AV1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AV1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AX$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AW1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AW1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AY$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AX1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AX1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AZ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AY1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AY1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BA$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AZ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AZ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BB$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BA1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BA1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BC$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BB1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BB1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BD$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BC1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BC1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BE$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BD1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BD1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BF$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BE1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BE1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BG$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BF1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BF1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},null,1]
["Asset 1",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((X$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:W1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:W1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((Y$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:X1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:X1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((Z$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Y1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Y1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AA$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Z1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Z1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AB$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AA1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AA1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AC$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AB1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AB1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AD$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AC1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AC1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AE$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AD1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AD1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AF$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AE1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AE1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AG$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AF1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AF1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AH$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AG1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AG1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AI$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AH1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AH1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AJ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AI1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AI1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AK$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AJ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AJ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AL$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AK1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AK1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AM$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AL1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AL1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AN$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AM1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AM1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AO$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AN1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AN1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AP$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AO1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AO1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AQ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AP1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AP1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AR$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AQ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AQ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AS$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AR1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AR1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AT$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AS1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AS1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AU$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AT1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AT1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AV$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AU1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AU1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AW$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AV1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AV1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AX$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AW1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AW1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AY$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AX1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AX1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AZ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AY1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AY1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BA$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AZ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AZ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BB$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BA1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BA1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BC$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BB1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BB1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BD$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BC1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BC1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BE$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BD1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BD1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BF$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BE1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BE1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BG$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BF1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BF1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},null,1]
["Asset 1",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AC$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AB1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AB1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AD$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AC1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AC1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AE$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AD1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AD1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AF$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AE1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AE1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AG$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AF1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AF1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AH$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AG1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AG1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AI$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AH1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AH1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AJ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AI1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AI1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AK$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AJ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AJ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AL$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AK1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AK1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AM$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AL1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AL1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AN$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AM1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AM1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AO$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AN1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AN1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AP$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AO1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AO1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AQ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AP1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AP1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AR$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AQ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AQ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AS$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AR1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AR1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AT$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AS1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AS1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AU$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AT1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AT1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AV$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AU1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AU1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AW$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AV1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AV1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AX$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AW1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AW1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AY$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AX1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AX1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AZ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AY1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AY1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BA$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AZ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AZ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BB$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BA1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BA1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BC$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BB1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BB1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BD$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BC1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BC1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BE$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BD1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BD1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BF$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BE1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BE1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BG$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BF1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BF1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},null,1]
["Asset 1",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AF$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AE1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AE1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AG$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AF1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AF1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AH$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AG1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AG1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AI$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AH1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AH1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AJ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AI1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AI1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AK$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AJ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AJ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AL$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AK1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AK1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AM$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AL1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AL1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AN$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AM1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AM1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AO$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AN1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AN1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AP$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AO1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AO1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AQ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AP1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AP1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AR$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AQ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AQ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AS$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AR1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AR1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AT$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AS1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AS1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AU$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AT1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AT1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AV$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AU1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AU1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AW$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AV1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AV1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AX$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AW1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AW1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AY$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AX1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AX1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AZ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AY1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AY1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BA$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AZ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AZ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BB$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BA1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BA1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BC$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BB1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BB1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BD$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BC1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BC1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BE$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BD1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BD1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BF$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BE1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BE1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BG$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BF1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BF1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},null,1]
["Asset 1",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AM$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AL1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AL1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AN$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AM1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AM1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AO$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AN1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AN1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AP$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AO1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AO1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AQ$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AP1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AP1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AR$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AQ1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AQ1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AS$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AR1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AR1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AT$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AS1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AS1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AU$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AT1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AT1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AV$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AU1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AU1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AW$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AV1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AV1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AX$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AW1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AW1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AY$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AX1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AX1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AZ$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AY1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AY1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BA$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AZ1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AZ1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BB$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BA1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BA1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BC$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BB1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BB1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BD$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BC1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BC1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BE$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BD1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BD1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BF$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BE1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BE1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BG$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BF1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BF1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},null,1]
["Asset 1",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AQ$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AP1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AP1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AR$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AQ1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AQ1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AS$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AR1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AR1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AT$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AS1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AS1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AU$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AT1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AT1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AV$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AU1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AU1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AW$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AV1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AV1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AX$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AW1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AW1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AY$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AX1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AX1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AZ$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AY1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AY1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BA$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AZ1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AZ1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BB$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BA1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BA1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BC$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BB1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BB1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BD$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BC1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BC1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BE$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BD1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BD1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BF$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BE1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BE1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BG$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BF1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BF1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},null,1]
["Asset 1",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AV$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AU1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AU1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AW$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AV1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AV1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AX$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AW1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AW1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AY$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AX1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AX1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AZ$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AY1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AY1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BA$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AZ1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AZ1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BB$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BA1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BA1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BC$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BB1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BB1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BD$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BC1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BC1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BE$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BD1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BD1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BF$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BE1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BE1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BG$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BF1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BF1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},null,1]
[{"$f":"\"Asset \"&BI1931","v":"Asset 2"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((E$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:D1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:D1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((F$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:E1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:E1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((G$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:F1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:F1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((H$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:G1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:G1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((I$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:H1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:H1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((J$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:I1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:I1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((K$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:J1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:J1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((L$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:K1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:K1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((M$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:L1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:L1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((N$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:M1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:M1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((O$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:N1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:N1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((P$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:O1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:O1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Q$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:P1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:P1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((R$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Q1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Q1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((S$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:R1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:R1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((T$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:S1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:S1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((U$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:T1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:T1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((V$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:U1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:U1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((W$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:V1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:V1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((X$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:W1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:W1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Y$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:X1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:X1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Z$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Y1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Y1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AA$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Z1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Z1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AB$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AA1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AA1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AC$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AB1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AB1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AD$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AC1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AC1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AE$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AD1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AD1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AF$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AE1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AE1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AG$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AF1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AF1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AH$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AG1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AG1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AI$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AH1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AH1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AJ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AI1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AI1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AK$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AJ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AJ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AL$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AK1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AK1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AM$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AL1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AL1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AN$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AM1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AM1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AO$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AN1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AN1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AP$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AO1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AO1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AQ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AP1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AP1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AR$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AQ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AQ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AS$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AR1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AR1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AT$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AS1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AS1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AU$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AT1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AT1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AV$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AU1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AU1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AW$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AV1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AV1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AX$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AW1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AW1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AY$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AX1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AX1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AZ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AY1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AY1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BA$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AZ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AZ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BB$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BA1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BA1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BC$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BB1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BB1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BD$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BC1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BC1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BE$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BD1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BD1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BF$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BE1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BE1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BG$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BF1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BF1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},null,{"$f":"BI1879+1","v":2}]
["Asset 2",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((I$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:H1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:H1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((J$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:I1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:I1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((K$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:J1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:J1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((L$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:K1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:K1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((M$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:L1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:L1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((N$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:M1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:M1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((O$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:N1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:N1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((P$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:O1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:O1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Q$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:P1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:P1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((R$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Q1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Q1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((S$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:R1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:R1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((T$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:S1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:S1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((U$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:T1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:T1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((V$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:U1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:U1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((W$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:V1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:V1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((X$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:W1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:W1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Y$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:X1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:X1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Z$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Y1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Y1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AA$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Z1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Z1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AB$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AA1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AA1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AC$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AB1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AB1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AD$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AC1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AC1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AE$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AD1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AD1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AF$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AE1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AE1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AG$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AF1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AF1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AH$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AG1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AG1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AI$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AH1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AH1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AJ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AI1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AI1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AK$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AJ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AJ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AL$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AK1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AK1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AM$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AL1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AL1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AN$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AM1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AM1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AO$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AN1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AN1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AP$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AO1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AO1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AQ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AP1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AP1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AR$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AQ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AQ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AS$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AR1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AR1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AT$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AS1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AS1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AU$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AT1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AT1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AV$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AU1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AU1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AW$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AV1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AV1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AX$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AW1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AW1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AY$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AX1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AX1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AZ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AY1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AY1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BA$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AZ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AZ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BB$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BA1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BA1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BC$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BB1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BB1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BD$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BC1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BC1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BE$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BD1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BD1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BF$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BE1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BE1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BG$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BF1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BF1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},null,2]
["Asset 2",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((N$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:M1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:M1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((O$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:N1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:N1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((P$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:O1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:O1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Q$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:P1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:P1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((R$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Q1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Q1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((S$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:R1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:R1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((T$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:S1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:S1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((U$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:T1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:T1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((V$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:U1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:U1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((W$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:V1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:V1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((X$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:W1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:W1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Y$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:X1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:X1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Z$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Y1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Y1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AA$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Z1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Z1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AB$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AA1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AA1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AC$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AB1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AB1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AD$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AC1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AC1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AE$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AD1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AD1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AF$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AE1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AE1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AG$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AF1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AF1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AH$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AG1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AG1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AI$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AH1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AH1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AJ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AI1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AI1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AK$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AJ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AJ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AL$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AK1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AK1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AM$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AL1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AL1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AN$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AM1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AM1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AO$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AN1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AN1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AP$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AO1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AO1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AQ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AP1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AP1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AR$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AQ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AQ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AS$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AR1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AR1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AT$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AS1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AS1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AU$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AT1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AT1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AV$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AU1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AU1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AW$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AV1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AV1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AX$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AW1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AW1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AY$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AX1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AX1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AZ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AY1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AY1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BA$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AZ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AZ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BB$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BA1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BA1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BC$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BB1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BB1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BD$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BC1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BC1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BE$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BD1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BD1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BF$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BE1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BE1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BG$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BF1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BF1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},null,2]
["Asset 2",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((W$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:V1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:V1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((X$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:W1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:W1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((Y$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:X1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:X1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((Z$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Y1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Y1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AA$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Z1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Z1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AB$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AA1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AA1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AC$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AB1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AB1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AD$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AC1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AC1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AE$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AD1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AD1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AF$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AE1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AE1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AG$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AF1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AF1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AH$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AG1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AG1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AI$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AH1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AH1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AJ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AI1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AI1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AK$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AJ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AJ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AL$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AK1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AK1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AM$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AL1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AL1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AN$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AM1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AM1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AO$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AN1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AN1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AP$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AO1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AO1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AQ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AP1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AP1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AR$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AQ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AQ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AS$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AR1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AR1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AT$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AS1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AS1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AU$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AT1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AT1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AV$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AU1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AU1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AW$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AV1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AV1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AX$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AW1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AW1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AY$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AX1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AX1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AZ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AY1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AY1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BA$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AZ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AZ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BB$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BA1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BA1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BC$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BB1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BB1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BD$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BC1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BC1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BE$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BD1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BD1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BF$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BE1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BE1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BG$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BF1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BF1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},null,2]
["Asset 2",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AD$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AC1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AC1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AE$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AD1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AD1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AF$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AE1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AE1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AG$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AF1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AF1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AH$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AG1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AG1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AI$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AH1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AH1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AJ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AI1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AI1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AK$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AJ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AJ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AL$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AK1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AK1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AM$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AL1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AL1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AN$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AM1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AM1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AO$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AN1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AN1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AP$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AO1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AO1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AQ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AP1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AP1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AR$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AQ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AQ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AS$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AR1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AR1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AT$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AS1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AS1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AU$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AT1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AT1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AV$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AU1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AU1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AW$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AV1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AV1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AX$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AW1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AW1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AY$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AX1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AX1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AZ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AY1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AY1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BA$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AZ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AZ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BB$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BA1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BA1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BC$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BB1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BB1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BD$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BC1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BC1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BE$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BD1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BD1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BF$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BE1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BE1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BG$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BF1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BF1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},null,2]
["Asset 2",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AH$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AG1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AG1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AI$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AH1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AH1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AJ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AI1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AI1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AK$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AJ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AJ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AL$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AK1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AK1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AM$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AL1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AL1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AN$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AM1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AM1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AO$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AN1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AN1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AP$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AO1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AO1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AQ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AP1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AP1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AR$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AQ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AQ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AS$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AR1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AR1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AT$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AS1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AS1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AU$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AT1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AT1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AV$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AU1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AU1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AW$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AV1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AV1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AX$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AW1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AW1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AY$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AX1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AX1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AZ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AY1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AY1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BA$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AZ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AZ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BB$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BA1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BA1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BC$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BB1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BB1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BD$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BC1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BC1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BE$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BD1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BD1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BF$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BE1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BE1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BG$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BF1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BF1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},null,2]
["Asset 2",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AO$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AN1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AN1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AP$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AO1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AO1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AQ$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AP1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AP1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AR$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AQ1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AQ1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AS$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AR1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AR1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AT$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AS1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AS1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AU$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AT1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AT1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AV$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AU1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AU1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AW$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AV1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AV1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AX$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AW1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AW1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AY$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AX1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AX1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AZ$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AY1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AY1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BA$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AZ1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AZ1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BB$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BA1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BA1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BC$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BB1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BB1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BD$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BC1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BC1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BE$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BD1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BD1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BF$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BE1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BE1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BG$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BF1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BF1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},null,2]
["Asset 2",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AP$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AO1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AO1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AQ$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AP1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AP1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AR$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AQ1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AQ1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AS$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AR1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AR1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AT$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AS1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AS1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AU$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AT1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AT1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AV$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AU1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AU1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AW$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AV1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AV1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AX$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AW1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AW1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AY$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AX1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AX1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AZ$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AY1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AY1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BA$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AZ1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AZ1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BB$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BA1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BA1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BC$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BB1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BB1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BD$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BC1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BC1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BE$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BD1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BD1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BF$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BE1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BE1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BG$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BF1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BF1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},null,2]
["Asset 2",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((AZ$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AY1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AY1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BA$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AZ1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AZ1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BB$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BA1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BA1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BC$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BB1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BB1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BD$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BC1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BC1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BE$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BD1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BD1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BF$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BE1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BE1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BG$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BF1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BF1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},null,2]
["Asset 2",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Asset 3",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((H$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:G1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:G1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":6.388896022879946E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((I$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:H1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:H1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":5.7500064205919521E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((J$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:I1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:I1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":5.1750057785327569E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((K$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:J1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:J1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":4.6575052006794813E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((L$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:K1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:K1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":4.1917546806115327E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((M$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:L1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:L1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.7725792125503796E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((N$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:M1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:M1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.3953212912953411E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((O$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:N1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:N1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.0557891621658076E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((P$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:O1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:O1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":2.7502102459492268E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Q$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:P1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:P1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":2.4751892213543042E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((R$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Q1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Q1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":2.2276702992188736E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((S$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:R1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:R1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":2.004903269296986E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((T$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:S1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:S1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.8044129423672874E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((U$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:T1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:T1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.6239716481305583E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((V$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:U1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:U1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.4615744833175027E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((W$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:V1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:V1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.3154170349857519E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((X$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:W1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:W1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.1838753314871765E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Y$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:X1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:X1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":1.0654877983384593E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Z$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Y1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Y1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":9.5893901850461327E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AA$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Z1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Z1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":8.6304511665415192E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AB$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AA1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AA1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":7.7674060498873713E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AC$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AB1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AB1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":6.9906654448986362E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AD$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AC1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AC1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":6.2915989004087682E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AE$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AD1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AD1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":5.6624390103678923E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AF$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AE1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AE1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":5.0961951093311036E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AG$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AF1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AF1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":4.5865755983979907E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AH$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AG1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AG1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":4.1279180385581874E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AI$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AH1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AH1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.7151262347023708E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AJ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AI1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AI1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.3436136112321327E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AK$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AJ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AJ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":3.0092522501089184E-3},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AL$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AK1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AK1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":2.7083270250980229E-2},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AM$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AL1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AL1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AN$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AM1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AM1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AO$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AN1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AN1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AP$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AO1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AO1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AQ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AP1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AP1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AR$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AQ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AQ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AS$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AR1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AR1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AT$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AS1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AS1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AU$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AT1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AT1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AV$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AU1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AU1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AW$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AV1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AV1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AX$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AW1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AW1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AY$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AX1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AX1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AZ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AY1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AY1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BA$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AZ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AZ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BB$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BA1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BA1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BC$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BB1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BB1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BD$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BC1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BC1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BE$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BD1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BD1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BF$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BE1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BE1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BG$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BF1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BF1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},null,3]
["Asset 3",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Q$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:P1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:P1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((R$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Q1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Q1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((S$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:R1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:R1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((T$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:S1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:S1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((U$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:T1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:T1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((V$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:U1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:U1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((W$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:V1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:V1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((X$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:W1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:W1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Y$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:X1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:X1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Z$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Y1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Y1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AA$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Z1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Z1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AB$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AA1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AA1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AC$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AB1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AB1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AD$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AC1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AC1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AE$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AD1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AD1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AF$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AE1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AE1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AG$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AF1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AF1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AH$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AG1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AG1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AI$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AH1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AH1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AJ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AI1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AI1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AK$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AJ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AJ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AL$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AK1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AK1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AM$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AL1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AL1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AN$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AM1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AM1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AO$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AN1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AN1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AP$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AO1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AO1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AQ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AP1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AP1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AR$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AQ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AQ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AS$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AR1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AR1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AT$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AS1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AS1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AU$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AT1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AT1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AV$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AU1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AU1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AW$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AV1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AV1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AX$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AW1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AW1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AY$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AX1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AX1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AZ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AY1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AY1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BA$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AZ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AZ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BB$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BA1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BA1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BC$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BB1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BB1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BD$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BC1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BC1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BE$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BD1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BD1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BF$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BE1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BE1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BG$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BF1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BF1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},null,{"$f":"BI1943+1","v":3}]
["Asset 3",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((T$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:S1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:S1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((U$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:T1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:T1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((V$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:U1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:U1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((W$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:V1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:V1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((X$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:W1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:W1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((Y$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:X1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:X1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((Z$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Y1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Y1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AA$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Z1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Z1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AB$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AA1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AA1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AC$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AB1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AB1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AD$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AC1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AC1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AE$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AD1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AD1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AF$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AE1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AE1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AG$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AF1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AF1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AH$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AG1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AG1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AI$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AH1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AH1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AJ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AI1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AI1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AK$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AJ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AJ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AL$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AK1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AK1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AM$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AL1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AL1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AN$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AM1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AM1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AO$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AN1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AN1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AP$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AO1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AO1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AQ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AP1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AP1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AR$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AQ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AQ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AS$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AR1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AR1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AT$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AS1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AS1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AU$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AT1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AT1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AV$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AU1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AU1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AW$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AV1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AV1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AX$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AW1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AW1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AY$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AX1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AX1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AZ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AY1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AY1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BA$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AZ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AZ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BB$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BA1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BA1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BC$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BB1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BB1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BD$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BC1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BC1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BE$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BD1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BD1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BF$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BE1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BE1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BG$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BF1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BF1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},null,3]
["Asset 3",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((Z$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Y2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Y2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AA$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Z2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Z2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AB$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AA2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AA2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AC$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AB2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AB2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AD$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AC2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AC2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AE$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AD2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AD2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AF$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AE2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AE2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AG$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AF2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AF2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AH$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AG2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AG2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AI$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AH2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AH2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AJ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AI2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AI2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AK$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AJ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AJ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AL$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AK2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AK2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AM$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AL2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AL2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AN$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AM2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AM2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AO$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AN2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AN2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AP$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AO2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AO2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AQ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AP2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AP2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AR$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AQ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AQ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AS$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AR2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AR2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AT$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AS2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AS2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AU$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AT2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AT2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AV$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AU2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AU2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AW$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AV2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AV2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AX$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AW2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AW2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AY$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AX2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AX2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AZ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AY2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AY2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BA$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AZ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AZ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BB$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BA2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BA2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BC$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BB2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BB2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BD$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BC2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BC2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BE$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BD2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BD2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BF$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BE2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BE2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BG$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BF2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BF2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},null,3]
["Asset 3",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AI$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AH2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AH2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AJ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AI2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AI2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AK$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AJ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AJ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AL$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AK2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AK2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AM$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AL2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AL2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AN$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AM2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AM2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AO$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AN2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AN2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AP$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AO2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AO2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AQ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AP2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AP2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AR$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AQ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AQ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AS$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AR2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AR2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AT$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AS2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AS2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AU$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AT2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AT2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AV$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AU2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AU2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AW$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AV2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AV2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AX$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AW2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AW2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AY$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AX2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AX2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AZ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AY2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AY2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BA$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AZ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AZ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BB$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BA2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BA2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BC$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BB2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BB2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BD$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BC2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BC2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BE$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BD2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BD2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BF$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BE2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BE2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BG$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BF2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BF2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},null,3]
["Asset 3",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AL$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AK2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AK2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AM$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AL2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AL2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AN$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AM2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AM2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AO$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AN2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AN2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AP$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AO2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AO2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AQ$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AP2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AP2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AR$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AQ2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AQ2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AS$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AR2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AR2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AT$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AS2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AS2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AU$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AT2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AT2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AV$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AU2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AU2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AW$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AV2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AV2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AX$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AW2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AW2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AY$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AX2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AX2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AZ$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AY2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AY2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BA$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AZ2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AZ2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BB$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BA2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BA2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BC$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BB2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BB2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BD$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BC2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BC2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BE$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BD2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BD2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BF$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BE2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BE2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BG$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BF2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BF2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},null,3]
["Asset 3",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AR$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AQ2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AQ2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AS$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AR2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AR2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AT$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AS2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AS2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AU$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AT2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AT2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AV$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AU2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AU2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AW$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AV2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AV2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AX$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AW2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AW2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AY$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AX2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AX2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AZ$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AY2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AY2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BA$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AZ2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AZ2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BB$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BA2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BA2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BC$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BB2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BB2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BD$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BC2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BC2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BE$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BD2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BD2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BF$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BE2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BE2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BG$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BF2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BF2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},null,3]
["Asset 3",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AU$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AT2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AT2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AV$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AU2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AU2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AW$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AV2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AV2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AX$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AW2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AW2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AY$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AX2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AX2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AZ$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AY2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AY2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BA$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AZ2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AZ2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BB$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BA2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BA2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BC$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BB2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BB2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BD$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BC2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BC2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BE$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BD2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BD2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BF$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BE2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BE2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BG$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BF2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BF2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},null,3]
[{"$f":"\"Asset \"&BI2034","v":"Asset 4"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1)+$B2034),(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax capex\",$A$7:$A$76,0),$B2034+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1),0)","v":1.7278721652040432},1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,1.7278721652040432,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$232<=(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1)+$B2034),(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax capex\",$A$7:$A$76,0),$B2034+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4]
["Asset 4",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((J$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:I2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:I2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((K$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:J2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:J2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((L$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:K2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:K2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((M$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:L2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:L2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((N$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:M2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:M2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((O$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:N2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:N2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((P$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:O2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:O2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Q$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:P2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:P2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((R$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Q2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Q2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((S$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:R2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:R2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((T$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:S2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:S2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((U$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:T2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:T2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((V$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:U2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:U2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((W$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:V2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:V2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((X$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:W2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:W2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Y$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:X2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:X2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Z$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Y2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Y2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AA$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Z2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Z2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AB$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AA2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AA2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AC$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AB2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AB2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AD$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AC2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AC2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AE$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AD2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AD2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AF$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AE2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AE2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AG$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AF2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AF2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AH$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AG2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AG2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AI$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AH2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AH2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AJ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AI2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AI2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AK$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AJ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AJ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AL$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AK2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AK2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AM$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AL2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AL2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AN$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AM2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AM2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AO$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AN2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AN2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AP$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AO2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AO2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AQ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AP2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AP2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AR$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AQ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AQ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AS$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AR2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AR2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AT$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AS2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AS2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AU$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AT2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AT2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AV$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AU2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AU2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AW$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AV2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AV2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AX$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AW2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AW2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AY$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AX2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AX2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AZ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AY2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AY2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BA$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AZ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AZ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BB$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BA2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BA2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BC$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BB2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BB2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BD$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BC2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BC2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BE$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BD2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BD2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BF$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BE2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BE2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BG$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BF2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BF2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},null,4]
["Asset 4",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Q$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:P2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:P2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((R$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Q2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Q2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((S$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:R2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:R2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((T$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:S2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:S2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((U$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:T2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:T2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((V$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:U2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:U2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((W$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:V2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:V2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((X$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:W2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:W2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Y$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:X2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:X2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Z$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Y2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Y2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AA$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Z2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Z2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AB$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AA2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AA2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AC$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AB2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AB2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AD$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AC2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AC2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AE$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AD2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AD2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AF$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AE2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AE2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AG$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AF2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AF2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AH$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AG2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AG2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AI$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AH2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AH2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AJ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AI2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AI2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AK$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AJ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AJ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AL$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AK2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AK2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AM$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AL2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AL2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AN$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AM2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AM2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AO$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AN2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AN2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AP$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AO2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AO2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AQ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AP2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AP2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AR$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AQ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AQ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AS$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AR2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AR2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AT$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AS2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AS2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AU$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AT2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AT2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AV$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AU2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AU2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AW$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AV2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AV2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AX$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AW2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AW2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AY$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AX2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AX2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AZ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AY2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AY2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BA$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AZ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AZ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BB$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BA2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BA2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BC$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BB2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BB2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BD$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BC2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BC2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BE$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BD2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BD2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BF$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BE2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BE2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BG$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BF2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BF2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},null,4]
["Asset 4",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((T$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:S2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:S2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((U$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:T2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:T2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((V$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:U2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:U2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((W$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:V2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:V2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((X$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:W2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:W2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((Y$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:X2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:X2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((Z$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Y2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Y2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AA$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Z2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Z2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AB$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AA2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AA2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AC$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AB2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AB2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AD$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AC2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AC2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AE$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AD2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AD2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AF$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AE2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AE2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AG$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AF2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AF2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AH$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AG2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AG2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AI$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AH2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AH2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AJ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AI2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AI2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AK$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AJ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AJ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AL$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AK2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AK2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AM$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AL2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AL2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AN$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AM2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AM2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AO$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AN2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AN2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AP$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AO2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AO2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AQ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AP2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AP2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AR$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AQ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AQ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AS$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AR2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AR2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AT$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AS2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AS2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AU$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AT2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AT2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AV$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AU2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AU2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AW$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AV2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AV2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AX$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AW2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AW2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AY$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AX2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AX2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AZ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AY2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AY2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BA$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AZ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AZ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BB$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BA2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BA2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BC$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BB2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BB2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BD$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BC2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BC2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BE$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BD2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BD2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BF$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BE2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BE2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BG$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BF2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BF2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},null,4]
["Asset 4",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AB$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AA2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AA2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AC$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AB2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AB2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AD$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AC2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AC2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AE$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AD2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AD2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AF$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AE2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AE2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AG$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AF2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AF2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AH$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AG2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AG2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AI$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AH2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AH2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AJ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AI2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AI2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AK$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AJ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AJ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AL$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AK2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AK2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AM$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AL2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AL2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AN$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AM2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AM2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AO$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AN2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AN2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AP$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AO2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AO2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AQ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AP2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AP2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AR$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AQ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AQ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AS$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AR2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AR2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AT$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AS2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AS2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AU$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AT2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AT2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AV$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AU2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AU2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AW$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AV2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AV2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AX$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AW2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AW2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AY$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AX2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AX2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AZ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AY2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AY2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BA$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AZ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AZ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BB$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BA2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BA2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BC$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BB2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BB2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BD$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BC2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BC2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BE$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BD2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BD2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BF$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BE2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BE2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BG$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BF2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BF2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},null,4]
["Asset 4",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AC$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AB2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AB2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AD$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AC2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AC2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AE$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AD2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AD2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AF$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AE2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AE2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AG$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AF2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AF2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AH$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AG2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AG2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AI$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AH2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AH2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AJ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AI2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AI2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AK$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AJ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AJ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AL$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AK2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AK2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AM$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AL2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AL2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AN$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AM2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AM2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AO$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AN2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AN2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AP$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AO2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AO2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AQ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AP2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AP2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AR$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AQ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AQ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AS$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AR2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AR2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AT$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AS2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AS2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AU$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AT2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AT2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AV$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AU2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AU2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AW$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AV2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AV2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AX$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AW2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AW2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AY$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AX2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AX2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AZ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AY2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AY2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BA$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AZ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AZ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BB$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BA2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BA2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BC$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BB2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BB2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BD$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BC2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BC2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BE$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BD2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BD2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BF$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BE2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BE2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BG$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BF2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BF2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},null,{"$f":"BI2007+1","v":4}]
["Asset 4",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AL$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AK2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AK2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AM$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AL2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AL2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AN$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AM2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AM2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AO$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AN2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AN2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AP$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AO2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AO2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AQ$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AP2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AP2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AR$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AQ2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AQ2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AS$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AR2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AR2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AT$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AS2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AS2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AU$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AT2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AT2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AV$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AU2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AU2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AW$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AV2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AV2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AX$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AW2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AW2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AY$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AX2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AX2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AZ$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AY2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AY2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BA$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AZ2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AZ2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BB$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BA2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BA2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BC$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BB2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BB2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BD$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BC2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BC2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BE$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BD2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BD2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BF$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BE2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BE2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BG$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BF2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BF2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},null,4]
["Asset 4",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AP$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AO2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AO2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AQ$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AP2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AP2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AR$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AQ2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AQ2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AS$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AR2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AR2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AT$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AS2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AS2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AU$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AT2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AT2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AV$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AU2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AU2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AW$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AV2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AV2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AX$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AW2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AW2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AY$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AX2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AX2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AZ$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AY2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AY2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BA$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AZ2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AZ2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BB$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BA2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BA2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BC$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BB2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BB2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BD$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BC2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BC2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BE$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BD2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BD2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BF$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BE2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BE2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BG$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BF2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BF2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},null,4]
["Asset 4",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AU$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AT2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AT2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AV$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AU2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AU2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AW$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AV2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AV2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AX$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AW2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AW2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AY$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AX2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AX2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AZ$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AY2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AY2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BA$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AZ2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AZ2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BB$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BA2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BA2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BC$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BB2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BB2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BD$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BC2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BC2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BE$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BD2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BD2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BF$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BE2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BE2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BG$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BF2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BF2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},null,4]
[{"$f":"\"Asset \"&BI2086","v":"Asset 5"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1)+$B2086),(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax capex\",$A$7:$A$76,0),$B2086+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1),0)","v":0.67610189078017391},0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,0.67610189078017391,{"$f":"IF(AJ$232<=(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1)+$B2086),(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax capex\",$A$7:$A$76,0),$B2086+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1),0)","v":0.67610189078017391},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5]
["Asset 5",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((K$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:J2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:J2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((L$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:K2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:K2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((M$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:L2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:L2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((N$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:M2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:M2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((O$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:N2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:N2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((P$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:O2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:O2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Q$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:P2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:P2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((R$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Q2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Q2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((S$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:R2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:R2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((T$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:S2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:S2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((U$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:T2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:T2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((V$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:U2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:U2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((W$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:V2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:V2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((X$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:W2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:W2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Y$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:X2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:X2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Z$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Y2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Y2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AA$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Z2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Z2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AB$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AA2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AA2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AC$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AB2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AB2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AD$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AC2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AC2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AE$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AD2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AD2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AF$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AE2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AE2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AG$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AF2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AF2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AH$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AG2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AG2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AI$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AH2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AH2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AJ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AI2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AI2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AK$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AJ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AJ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AL$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AK2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AK2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AM$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AL2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AL2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AN$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AM2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AM2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AO$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AN2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AN2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AP$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AO2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AO2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AQ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AP2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AP2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AR$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AQ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AQ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AS$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AR2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AR2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AT$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AS2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AS2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AU$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AT2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AT2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AV$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AU2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AU2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AW$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AV2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AV2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AX$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AW2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AW2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AY$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AX2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AX2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AZ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AY2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AY2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BA$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AZ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AZ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BB$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BA2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BA2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BC$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BB2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BB2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BD$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BC2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BC2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BE$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BD2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BD2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BF$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BE2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BE2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BG$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BF2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BF2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},null,5]
["Asset 5",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((N$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:M2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:M2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((O$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:N2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:N2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((P$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:O2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:O2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Q$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:P2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:P2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((R$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Q2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Q2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((S$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:R2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:R2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((T$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:S2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:S2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((U$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:T2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:T2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((V$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:U2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:U2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((W$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:V2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:V2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((X$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:W2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:W2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Y$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:X2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:X2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Z$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Y2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Y2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AA$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Z2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Z2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AB$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AA2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AA2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AC$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AB2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AB2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AD$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AC2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AC2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AE$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AD2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AD2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AF$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AE2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AE2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AG$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AF2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AF2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AH$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AG2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AG2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AI$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AH2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AH2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AJ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AI2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AI2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AK$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AJ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AJ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AL$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AK2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AK2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AM$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AL2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AL2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AN$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AM2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AM2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AO$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AN2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AN2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AP$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AO2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AO2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AQ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AP2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AP2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AR$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AQ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AQ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AS$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AR2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AR2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AT$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AS2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AS2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AU$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AT2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AT2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AV$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AU2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AU2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AW$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AV2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AV2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AX$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AW2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AW2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AY$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AX2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AX2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AZ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AY2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AY2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BA$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AZ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AZ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BB$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BA2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BA2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BC$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BB2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BB2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BD$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BC2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BC2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BE$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BD2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BD2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BF$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BE2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BE2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BG$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BF2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BF2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},null,5]
["Asset 5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((V$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:U2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:U2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((W$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:V2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:V2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((X$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:W2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:W2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((Y$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:X2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:X2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((Z$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Y2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Y2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AA$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Z2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Z2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AB$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AA2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AA2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AC$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AB2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AB2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AD$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AC2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AC2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AE$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AD2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AD2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AF$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AE2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AE2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AG$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AF2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AF2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AH$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AG2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AG2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AI$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AH2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AH2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AJ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AI2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AI2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AK$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AJ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AJ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AL$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AK2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AK2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AM$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AL2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AL2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AN$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AM2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AM2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AO$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AN2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AN2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AP$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AO2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AO2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AQ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AP2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AP2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AR$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AQ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AQ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AS$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AR2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AR2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AT$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AS2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AS2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AU$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AT2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AT2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AV$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AU2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AU2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AW$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AV2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AV2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AX$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AW2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AW2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AY$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AX2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AX2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AZ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AY2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AY2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BA$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AZ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AZ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BB$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BA2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BA2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BC$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BB2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BB2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BD$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BC2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BC2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BE$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BD2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BD2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BF$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BE2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BE2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BG$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BF2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BF2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},null,5]
["Asset 5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((W$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:V2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:V2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((X$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:W2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:W2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((Y$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:X2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:X2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((Z$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Y2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Y2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AA$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Z2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Z2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AB$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AA2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AA2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AC$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AB2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AB2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AD$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AC2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AC2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AE$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AD2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AD2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AF$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AE2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AE2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AG$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AF2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AF2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AH$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AG2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AG2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AI$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AH2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AH2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AJ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AI2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AI2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AK$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AJ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AJ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AL$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AK2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AK2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AM$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AL2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AL2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AN$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AM2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AM2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AO$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AN2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AN2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AP$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AO2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AO2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AQ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AP2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AP2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AR$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AQ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AQ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AS$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AR2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AR2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AT$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AS2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AS2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AU$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AT2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AT2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AV$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AU2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AU2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AW$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AV2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AV2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AX$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AW2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AW2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AY$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AX2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AX2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AZ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AY2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AY2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BA$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AZ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AZ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BB$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BA2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BA2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BC$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BB2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BB2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BD$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BC2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BC2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BE$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BD2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BD2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BF$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BE2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BE2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BG$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BF2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BF2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},null,5]
["Asset 5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AF$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AE2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AE2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AG$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AF2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AF2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AH$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AG2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AG2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AI$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AH2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AH2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AJ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AI2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AI2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AK$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AJ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AJ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AL$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AK2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AK2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AM$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AL2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AL2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AN$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AM2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AM2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AO$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AN2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AN2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AP$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AO2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AO2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AQ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AP2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AP2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AR$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AQ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AQ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AS$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AR2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AR2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AT$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AS2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AS2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AU$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AT2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AT2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AV$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AU2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AU2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AW$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AV2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AV2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AX$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AW2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AW2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AY$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AX2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AX2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AZ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AY2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AY2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BA$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AZ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AZ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BB$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BA2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BA2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BC$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BB2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BB2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BD$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BC2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BC2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BE$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BD2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BD2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BF$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BE2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BE2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BG$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BF2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BF2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},null,5]
["Asset 5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AL$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AK2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AK2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AM$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AL2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AL2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AN$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AM2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AM2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AO$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AN2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AN2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AP$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AO2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AO2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AQ$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AP2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AP2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AR$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AQ2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AQ2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AS$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AR2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AR2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AT$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AS2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AS2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AU$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AT2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AT2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AV$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AU2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AU2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AW$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AV2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AV2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AX$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AW2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AW2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AY$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AX2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AX2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AZ$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AY2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AY2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BA$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AZ2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AZ2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BB$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BA2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BA2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BC$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BB2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BB2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BD$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BC2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BC2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BE$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BD2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BD2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BF$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BE2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BE2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BG$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BF2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BF2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},null,5]
["Asset 5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AO$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AN2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AN2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AP$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AO2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AO2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AQ$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AP2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AP2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AR$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AQ2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AQ2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AS$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AR2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AR2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AT$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AS2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AS2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AU$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AT2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AT2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AV$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AU2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AU2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AW$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AV2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AV2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AX$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AW2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AW2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AY$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AX2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AX2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AZ$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AY2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AY2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BA$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AZ2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AZ2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BB$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BA2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BA2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BC$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BB2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BB2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BD$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BC2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BC2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BE$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BD2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BD2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BF$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BE2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BE2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BG$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BF2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BF2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},null,{"$f":"BI2071+1","v":5}]
["Asset 5",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AX$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AW2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AW2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AY$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AX2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AX2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AZ$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AY2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AY2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BA$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AZ2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AZ2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BB$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BA2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BA2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BC$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BB2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BB2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BD$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BC2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BC2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BE$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BD2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BD2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BF$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BE2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BE2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BG$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BF2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BF2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},null,5]
["Asset 5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((AZ$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AY2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AY2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BA$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AZ2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AZ2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BB$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BA2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BA2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BC$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BB2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BB2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BD$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BC2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BC2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BE$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BD2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BD2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BF$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BE2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BE2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BG$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BF2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BF2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},null,5]
["Asset 6",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((G$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:F2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:F2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((H$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:G2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:G2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((I$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:H2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:H2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((J$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:I2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:I2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((K$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:J2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:J2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((L$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:K2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:K2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((M$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:L2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:L2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((N$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:M2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:M2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((O$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:N2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:N2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((P$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:O2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:O2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Q$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:P2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:P2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((R$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Q2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Q2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((S$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:R2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:R2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((T$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:S2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:S2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((U$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:T2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:T2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((V$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:U2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:U2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((W$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:V2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:V2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((X$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:W2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:W2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Y$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:X2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:X2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Z$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Y2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Y2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AA$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Z2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Z2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AB$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AA2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AA2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AC$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AB2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AB2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AD$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AC2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AC2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AE$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AD2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AD2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AF$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AE2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AE2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AG$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AF2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AF2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AH$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AG2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AG2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AI$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AH2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AH2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AJ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AI2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AI2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AK$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AJ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AJ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AL$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AK2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AK2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AM$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AL2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AL2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AN$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AM2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AM2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AO$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AN2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AN2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AP$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AO2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AO2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AQ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AP2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AP2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AR$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AQ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AQ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AS$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AR2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AR2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AT$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AS2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AS2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AU$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AT2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AT2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AV$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AU2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AU2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AW$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AV2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AV2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AX$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AW2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AW2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AY$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AX2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AX2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AZ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AY2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AY2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BA$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AZ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AZ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BB$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BA2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BA2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BC$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BB2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BB2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BD$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BC2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BC2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BE$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BD2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BD2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BF$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BE2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BE2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BG$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BF2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BF2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},null,6]
["Asset 6",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((N$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:M2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:M2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((O$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:N2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:N2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((P$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:O2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:O2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Q$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:P2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:P2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((R$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Q2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Q2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((S$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:R2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:R2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((T$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:S2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:S2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((U$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:T2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:T2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((V$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:U2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:U2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((W$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:V2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:V2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((X$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:W2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:W2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Y$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:X2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:X2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Z$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Y2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Y2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AA$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Z2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Z2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AB$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AA2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AA2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AC$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AB2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AB2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AD$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AC2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AC2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AE$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AD2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AD2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AF$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AE2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AE2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AG$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AF2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AF2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AH$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AG2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AG2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AI$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AH2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AH2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AJ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AI2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AI2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AK$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AJ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AJ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AL$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AK2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AK2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AM$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AL2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AL2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AN$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AM2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AM2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AO$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AN2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AN2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AP$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AO2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AO2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AQ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AP2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AP2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AR$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AQ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AQ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AS$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AR2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AR2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AT$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AS2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AS2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AU$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AT2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AT2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AV$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AU2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AU2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AW$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AV2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AV2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AX$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AW2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AW2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AY$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AX2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AX2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AZ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AY2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AY2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BA$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AZ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AZ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BB$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BA2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BA2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BC$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BB2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BB2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BD$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BC2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BC2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BE$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BD2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BD2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BF$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BE2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BE2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BG$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BF2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BF2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},null,6]
["Asset 6",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((R$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Q2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Q2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((S$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:R2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:R2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((T$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:S2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:S2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((U$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:T2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:T2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((V$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:U2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:U2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((W$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:V2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:V2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((X$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:W2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:W2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((Y$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:X2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:X2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((Z$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Y2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Y2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AA$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Z2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Z2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AB$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AA2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AA2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AC$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AB2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AB2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AD$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AC2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AC2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AE$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AD2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AD2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AF$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AE2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AE2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AG$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AF2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AF2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AH$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AG2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AG2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AI$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AH2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AH2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AJ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AI2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AI2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AK$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AJ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AJ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AL$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AK2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AK2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AM$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AL2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AL2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AN$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AM2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AM2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AO$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AN2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AN2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AP$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AO2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AO2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AQ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AP2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AP2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AR$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AQ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AQ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AS$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AR2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AR2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AT$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AS2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AS2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AU$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AT2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AT2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AV$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AU2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AU2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AW$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AV2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AV2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AX$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AW2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AW2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AY$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AX2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AX2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AZ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AY2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AY2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BA$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AZ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AZ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BB$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BA2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BA2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BC$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BB2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BB2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BD$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BC2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BC2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BE$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BD2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BD2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BF$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BE2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BE2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BG$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BF2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BF2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},null,6]
["Asset 6",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((Y$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:X2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:X2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((Z$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Y2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Y2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AA$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Z2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Z2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AB$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AA2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AA2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AC$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AB2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AB2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AD$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AC2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AC2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AE$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AD2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AD2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AF$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AE2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AE2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AG$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AF2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AF2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AH$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AG2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AG2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AI$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AH2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AH2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AJ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AI2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AI2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AK$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AJ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AJ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AL$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AK2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AK2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AM$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AL2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AL2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AN$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AM2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AM2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AO$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AN2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AN2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AP$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AO2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AO2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AQ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AP2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AP2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AR$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AQ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AQ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AS$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AR2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AR2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AT$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AS2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AS2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AU$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AT2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AT2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AV$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AU2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AU2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AW$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AV2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AV2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AX$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AW2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AW2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AY$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AX2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AX2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AZ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AY2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AY2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BA$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AZ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AZ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BB$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BA2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BA2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BC$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BB2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BB2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BD$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BC2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BC2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BE$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BD2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BD2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BF$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BE2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BE2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BG$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BF2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BF2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},null,6]
["Asset 6",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AF$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AE2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AE2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AG$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AF2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AF2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AH$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AG2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AG2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AI$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AH2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AH2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AJ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AI2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AI2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AK$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AJ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AJ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AL$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AK2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AK2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AM$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AL2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AL2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AN$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AM2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AM2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AO$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AN2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AN2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AP$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AO2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AO2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AQ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AP2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AP2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AR$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AQ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AQ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AS$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AR2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AR2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AT$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AS2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AS2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AU$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AT2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AT2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AV$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AU2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AU2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AW$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AV2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AV2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AX$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AW2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AW2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AY$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AX2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AX2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AZ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AY2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AY2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BA$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AZ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AZ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BB$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BA2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BA2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BC$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BB2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BB2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BD$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BC2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BC2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BE$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BD2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BD2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BF$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BE2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BE2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BG$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BF2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BF2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},null,6]
["Asset 6",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AI$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AH2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AH2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AJ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AI2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AI2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AK$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AJ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AJ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AL$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AK2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AK2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AM$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AL2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AL2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AN$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AM2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AM2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AO$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AN2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AN2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AP$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AO2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AO2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AQ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AP2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AP2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AR$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AQ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AQ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AS$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AR2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AR2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AT$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AS2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AS2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AU$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AT2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AT2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AV$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AU2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AU2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AW$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AV2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AV2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AX$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AW2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AW2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AY$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AX2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AX2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AZ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AY2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AY2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BA$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AZ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AZ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BB$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BA2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BA2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BC$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BB2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BB2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BD$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BC2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BC2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BE$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BD2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BD2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BF$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BE2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BE2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BG$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BF2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BF2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},null,6]
["Asset 6",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AP$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AO2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AO2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AQ$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AP2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AP2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AR$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AQ2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AQ2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AS$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AR2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AR2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AT$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AS2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AS2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AU$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AT2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AT2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AV$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AU2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AU2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AW$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AV2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AV2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AX$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AW2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AW2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AY$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AX2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AX2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AZ$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AY2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AY2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BA$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AZ2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AZ2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BB$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BA2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BA2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BC$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BB2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BB2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BD$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BC2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BC2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BE$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BD2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BD2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BF$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BE2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BE2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BG$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BF2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BF2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},null,6]
["Asset 6",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AX$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AW2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AW2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AY$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AX2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AX2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AZ$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AY2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AY2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BA$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AZ2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AZ2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BB$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BA2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BA2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BC$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BB2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BB2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BD$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BC2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BC2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BE$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BD2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BD2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BF$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BE2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BE2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BG$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BF2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BF2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},null,6]
["Asset 6",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI2135+1","v":6}]
["Asset 7",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((I$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:H2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:H2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.79642581076155095},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((J$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:I2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:I2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.69023570266001077},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((K$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:J2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:J2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.59820427563867595},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((L$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:K2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:K2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.51844370555351915},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((M$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:L2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:L2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.4493178781463833},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((N$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:M2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:M2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.38940882772686553},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((O$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:N2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:N2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.33748765069661679},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((P$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:O2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:O2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.29248929727040118},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Q$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:P2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:P2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.25349072430101433},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((R$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Q2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Q2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.21969196106087913},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((S$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:R2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:R2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.19039969958609526},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((T$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:S2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:S2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.16501307297461593},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((U$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:T2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:T2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.14301132991133383},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((V$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:U2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:U2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.12394315258982259},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((W$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:V2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:V2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.10741739891117963},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((X$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:W2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:W2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0.69821309292266776},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Y$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:X2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:X2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Z$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Y2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Y2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AA$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Z2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Z2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AB$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AA2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AA2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AC$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AB2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AB2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AD$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AC2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AC2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AE$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AD2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AD2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AF$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AE2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AE2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AG$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AF2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AF2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AH$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AG2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AG2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AI$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AH2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AH2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AJ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AI2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AI2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AK$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AJ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AJ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AL$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AK2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AK2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AM$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AL2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AL2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AN$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AM2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AM2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AO$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AN2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AN2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AP$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AO2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AO2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AQ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AP2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AP2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AR$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AQ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AQ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AS$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AR2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AR2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AT$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AS2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AS2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AU$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AT2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AT2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AV$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AU2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AU2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AW$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AV2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AV2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AX$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AW2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AW2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AY$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AX2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AX2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AZ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AY2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AY2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BA$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AZ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AZ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BB$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BA2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BA2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BC$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BB2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BB2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BD$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BC2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BC2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BE$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BD2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BD2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BF$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BE2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BE2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BG$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BF2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BF2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},null,7]
["Asset 7",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((J$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:I2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:I2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.8516028735393173},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((K$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:J2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:J2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.73805582373407508},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((L$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:K2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:K2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.63964838056953155},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((M$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:L2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:L2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.55436192982692745},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((N$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:M2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:M2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.48044700585000377},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((O$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:N2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:N2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.41638740507000321},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((P$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:O2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:O2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.36086908439400284},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Q$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:P2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:P2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.31275320647480243},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((R$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Q2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Q2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.27105277894482876},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((S$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:R2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:R2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.23491240841885161},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((T$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:S2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:S2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.20359075396300477},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((U$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:T2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:T2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.17644532010127076},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((V$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:U2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:U2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.15291927742110131},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((W$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:V2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:V2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.13253004043162117},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((X$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:W2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:W2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.11485936837407174},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Y$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:X2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:X2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0.74658589443146628},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Z$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Y2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Y2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AA$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Z2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Z2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AB$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AA2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AA2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AC$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AB2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AB2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AD$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AC2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AC2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AE$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AD2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AD2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AF$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AE2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AE2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AG$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AF2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AF2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AH$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AG2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AG2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AI$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AH2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AH2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AJ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AI2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AI2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AK$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AJ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AJ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AL$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AK2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AK2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AM$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AL2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AL2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AN$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AM2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AM2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AO$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AN2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AN2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AP$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AO2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AO2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AQ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AP2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AP2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AR$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AQ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AQ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AS$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AR2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AR2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AT$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AS2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AS2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AU$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AT2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AT2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AV$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AU2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AU2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AW$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AV2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AV2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AX$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AW2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AW2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AY$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AX2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AX2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AZ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AY2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AY2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BA$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AZ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AZ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BB$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BA2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BA2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BC$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BB2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BB2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BD$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BC2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BC2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BE$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BD2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BD2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BF$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BE2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BE2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BG$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BF2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BF2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},null,7]
["Asset 7",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((S$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:R2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:R2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":1.0635352938642777},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((T$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:S2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:S2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.92173058801570729},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((U$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:T2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:T2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.79883317628027961},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((V$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:U2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:U2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.69232208610957569},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((W$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:V2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:V2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.60001247462829899},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((X$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:W2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:W2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.52001081134452565},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((Y$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:X2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:X2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.45067603649858889},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((Z$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Y2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Y2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.3905858982987771},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AA$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Z2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Z2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.33850777852560676},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AB$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AA2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AA2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.29337340805552592},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AC$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AB2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AB2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.2542569536481224},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AD$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AC2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AC2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.22035602649503946},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AE$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AD2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AD2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.19097522296236752},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AF$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AE2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AE2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.16551185990071851},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AG$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AF2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AF2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.14344361191395608},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AH$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AG2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AG2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0.93238347744071426},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AI$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AH2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AH2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AJ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AI2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AI2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AK$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AJ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AJ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AL$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AK2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AK2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AM$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AL2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AL2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AN$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AM2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AM2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AO$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AN2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AN2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AP$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AO2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AO2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AQ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AP2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AP2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AR$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AQ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AQ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AS$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AR2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AR2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AT$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AS2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AS2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AU$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AT2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AT2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AV$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AU2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AU2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AW$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AV2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AV2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AX$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AW2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AW2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AY$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AX2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AX2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AZ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AY2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AY2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BA$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AZ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AZ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BB$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BA2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BA2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BC$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BB2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BB2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BD$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BC2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BC2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BE$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BD2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BD2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BF$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BE2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BE2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BG$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BF2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BF2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},null,7]
["Asset 7",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((Z$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Y2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Y2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AA$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Z2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Z2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AB$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AA2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AA2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AC$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AB2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AB2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AD$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AC2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AC2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AE$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AD2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AD2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AF$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AE2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AE2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AG$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AF2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AF2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AH$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AG2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AG2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AI$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AH2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AH2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AJ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AI2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AI2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AK$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AJ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AJ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AL$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AK2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AK2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AM$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AL2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AL2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AN$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AM2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AM2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AO$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AN2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AN2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AP$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AO2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AO2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AQ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AP2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AP2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AR$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AQ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AQ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AS$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AR2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AR2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AT$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AS2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AS2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AU$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AT2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AT2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AV$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AU2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AU2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AW$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AV2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AV2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AX$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AW2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AW2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AY$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AX2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AX2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AZ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AY2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AY2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BA$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AZ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AZ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BB$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BA2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BA2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BC$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BB2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BB2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BD$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BC2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BC2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BE$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BD2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BD2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BF$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BE2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BE2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BG$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BF2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BF2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},null,7]
["Asset 7",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AB$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AA2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AA2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AC$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AB2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AB2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AD$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AC2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AC2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AE$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AD2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AD2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AF$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AE2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AE2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AG$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AF2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AF2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AH$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AG2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AG2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AI$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AH2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AH2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AJ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AI2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AI2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AK$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AJ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AJ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AL$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AK2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AK2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AM$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AL2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AL2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AN$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AM2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AM2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AO$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AN2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AN2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AP$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AO2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AO2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AQ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AP2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AP2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AR$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AQ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AQ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AS$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AR2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AR2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AT$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AS2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AS2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AU$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AT2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AT2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AV$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AU2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AU2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AW$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AV2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AV2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AX$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AW2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AW2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AY$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AX2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AX2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AZ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AY2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AY2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BA$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AZ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AZ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BB$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BA2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BA2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BC$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BB2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BB2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BD$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BC2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BC2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BE$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BD2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BD2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BF$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BE2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BE2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BG$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BF2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BF2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},null,7]
["Asset 7",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AK$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AJ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AJ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AL$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AK2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AK2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AM$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AL2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AL2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AN$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AM2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AM2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AO$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AN2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AN2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AP$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AO2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AO2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AQ$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AP2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AP2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AR$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AQ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AQ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AS$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AR2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AR2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AT$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AS2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AS2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AU$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AT2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AT2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AV$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AU2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AU2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AW$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AV2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AV2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AX$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AW2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AW2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AY$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AX2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AX2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AZ$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AY2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AY2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BA$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AZ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AZ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BB$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BA2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BA2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BC$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BB2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BB2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BD$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BC2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BC2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BE$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BD2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BD2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BF$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BE2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BE2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BG$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BF2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BF2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},null,7]
["Asset 7",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AR$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AQ2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AQ2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AS$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AR2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AR2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AT$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AS2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AS2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AU$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AT2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AT2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AV$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AU2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AU2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AW$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AV2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AV2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AX$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AW2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AW2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AY$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AX2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AX2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AZ$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AY2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AY2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BA$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AZ2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AZ2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BB$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BA2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BA2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BC$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BB2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BB2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BD$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BC2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BC2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BE$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BD2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BD2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BF$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BE2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BE2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BG$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BF2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BF2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},null,7]
["Asset 7",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AT$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AS2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AS2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AU$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AT2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AT2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AV$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AU2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AU2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AW$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AV2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AV2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AX$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AW2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AW2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AY$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AX2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AX2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AZ$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AY2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AY2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BA$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AZ2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AZ2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BB$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BA2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BA2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BC$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BB2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BB2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BD$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BC2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BC2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BE$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BD2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BD2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BF$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BE2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BE2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BG$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BF2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BF2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},null,7]
["Asset 7",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[{"$f":"\"Asset \"&BI2242","v":"Asset 8"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1)+$B2242),(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax capex\",$A$7:$A$76,0),$B2242+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$232<=(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1)+$B2242),(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax capex\",$A$7:$A$76,0),$B2242+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8]
["Asset 8",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((L$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:K2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:K2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((M$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:L2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:L2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((N$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:M2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:M2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((O$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:N2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:N2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((P$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:O2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:O2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Q$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:P2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:P2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((R$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Q2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Q2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((S$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:R2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:R2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((T$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:S2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:S2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((U$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:T2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:T2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((V$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:U2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:U2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((W$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:V2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:V2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((X$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:W2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:W2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Y$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:X2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:X2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Z$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Y2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Y2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AA$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Z2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Z2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AB$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AA2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AA2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AC$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AB2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AB2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AD$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AC2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AC2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AE$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AD2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AD2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AF$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AE2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AE2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AG$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AF2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AF2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AH$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AG2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AG2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AI$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AH2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AH2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AJ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AI2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AI2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AK$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AJ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AJ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AL$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AK2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AK2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AM$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AL2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AL2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AN$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AM2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AM2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AO$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AN2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AN2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AP$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AO2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AO2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AQ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AP2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AP2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AR$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AQ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AQ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AS$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AR2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AR2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AT$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AS2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AS2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AU$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AT2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AT2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AV$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AU2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AU2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AW$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AV2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AV2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AX$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AW2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AW2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AY$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AX2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AX2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AZ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AY2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AY2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BA$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AZ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AZ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BB$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BA2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BA2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BC$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BB2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BB2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BD$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BC2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BC2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BE$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BD2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BD2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BF$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BE2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BE2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BG$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BF2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BF2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},null,8]
["Asset 8",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((S$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:R2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:R2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((T$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:S2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:S2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((U$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:T2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:T2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((V$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:U2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:U2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((W$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:V2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:V2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((X$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:W2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:W2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((Y$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:X2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:X2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((Z$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Y2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Y2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AA$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Z2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Z2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AB$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AA2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AA2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AC$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AB2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AB2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AD$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AC2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AC2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AE$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AD2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AD2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AF$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AE2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AE2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AG$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AF2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AF2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AH$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AG2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AG2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AI$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AH2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AH2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AJ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AI2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AI2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AK$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AJ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AJ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AL$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AK2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AK2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AM$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AL2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AL2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AN$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AM2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AM2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AO$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AN2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AN2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AP$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AO2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AO2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AQ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AP2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AP2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AR$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AQ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AQ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AS$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AR2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AR2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AT$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AS2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AS2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AU$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AT2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AT2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AV$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AU2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AU2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AW$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AV2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AV2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AX$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AW2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AW2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AY$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AX2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AX2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AZ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AY2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AY2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BA$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AZ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AZ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BB$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BA2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BA2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BC$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BB2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BB2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BD$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BC2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BC2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BE$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BD2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BD2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BF$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BE2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BE2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BG$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BF2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BF2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},null,8]
["Asset 8",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((V$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:U2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:U2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((W$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:V2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:V2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((X$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:W2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:W2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((Y$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:X2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:X2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((Z$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Y2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Y2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AA$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Z2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Z2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AB$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AA2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AA2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AC$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AB2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AB2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AD$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AC2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AC2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AE$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AD2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AD2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AF$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AE2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AE2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AG$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AF2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AF2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AH$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AG2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AG2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AI$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AH2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AH2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AJ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AI2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AI2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AK$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AJ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AJ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AL$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AK2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AK2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AM$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AL2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AL2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AN$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AM2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AM2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AO$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AN2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AN2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AP$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AO2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AO2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AQ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AP2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AP2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AR$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AQ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AQ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AS$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AR2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AR2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AT$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AS2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AS2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AU$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AT2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AT2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AV$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AU2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AU2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AW$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AV2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AV2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AX$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AW2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AW2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AY$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AX2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AX2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AZ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AY2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AY2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BA$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AZ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AZ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BB$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BA2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BA2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BC$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BB2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BB2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BD$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BC2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BC2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BE$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BD2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BD2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BF$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BE2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BE2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BG$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BF2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BF2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},null,8]
["Asset 8",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AC$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AB2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AB2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AD$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AC2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AC2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AE$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AD2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AD2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AF$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AE2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AE2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AG$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AF2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AF2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AH$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AG2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AG2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AI$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AH2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AH2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AJ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AI2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AI2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AK$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AJ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AJ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AL$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AK2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AK2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AM$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AL2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AL2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AN$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AM2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AM2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AO$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AN2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AN2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AP$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AO2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AO2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AQ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AP2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AP2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AR$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AQ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AQ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AS$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AR2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AR2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AT$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AS2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AS2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AU$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AT2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AT2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AV$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AU2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AU2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AW$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AV2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AV2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AX$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AW2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AW2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AY$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AX2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AX2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AZ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AY2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AY2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BA$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AZ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AZ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BB$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BA2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BA2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BC$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BB2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BB2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BD$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BC2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BC2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BE$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BD2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BD2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BF$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BE2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BE2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BG$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BF2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BF2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},null,8]
["Asset 8",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AK$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AJ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AJ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AL$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AK2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AK2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AM$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AL2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AL2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AN$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AM2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AM2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AO$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AN2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AN2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AP$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AO2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AO2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AQ$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AP2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AP2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AR$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AQ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AQ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AS$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AR2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AR2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AT$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AS2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AS2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AU$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AT2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AT2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AV$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AU2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AU2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AW$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AV2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AV2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AX$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AW2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AW2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AY$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AX2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AX2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AZ$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AY2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AY2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BA$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AZ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AZ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BB$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BA2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BA2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BC$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BB2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BB2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BD$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BC2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BC2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BE$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BD2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BD2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BF$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BE2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BE2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BG$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BF2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BF2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},null,8]
["Asset 8",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AN$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AM2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AM2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AO$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AN2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AN2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AP$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AO2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AO2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AQ$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AP2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AP2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AR$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AQ2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AQ2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AS$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AR2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AR2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AT$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AS2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AS2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AU$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AT2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AT2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AV$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AU2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AU2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AW$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AV2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AV2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AX$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AW2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AW2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AY$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AX2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AX2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AZ$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AY2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AY2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BA$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AZ2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AZ2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BB$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BA2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BA2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BC$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BB2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BB2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BD$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BC2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BC2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BE$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BD2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BD2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BF$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BE2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BE2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BG$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BF2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BF2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},null,8]
["Asset 8",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AU$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AT2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AT2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AV$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AU2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AU2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AW$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AV2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AV2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AX$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AW2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AW2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AY$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AX2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AX2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AZ$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AY2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AY2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BA$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AZ2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AZ2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BB$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BA2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BA2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BC$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BB2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BB2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BD$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BC2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BC2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BE$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BD2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BD2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BF$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BE2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BE2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BG$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BF2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BF2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},null,8]
["Asset 8",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AX$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AW2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AW2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AY$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AX2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AX2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AZ$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AY2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AY2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BA$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AZ2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AZ2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BB$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BA2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BA2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BC$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BB2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BB2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BD$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BC2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BC2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BE$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BD2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BD2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BF$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BE2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BE2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BG$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BF2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BF2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},null,8]
["Asset 9",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((F$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:E2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:E2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((G$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:F2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:F2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((H$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:G2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:G2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((I$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:H2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:H2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((J$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:I2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:I2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((K$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:J2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:J2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((L$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:K2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:K2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((M$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:L2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:L2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((N$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:M2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:M2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((O$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:N2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:N2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((P$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:O2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:O2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Q$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:P2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:P2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((R$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Q2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Q2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((S$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:R2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:R2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((T$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:S2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:S2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((U$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:T2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:T2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((V$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:U2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:U2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((W$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:V2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:V2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((X$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:W2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:W2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Y$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:X2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:X2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Z$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Y2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Y2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AA$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Z2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Z2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AB$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AA2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AA2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AC$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AB2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AB2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AD$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AC2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AC2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AE$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AD2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AD2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AF$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AE2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AE2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AG$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AF2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AF2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AH$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AG2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AG2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AI$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AH2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AH2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AJ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AI2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AI2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AK$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AJ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AJ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AL$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AK2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AK2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AM$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AL2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AL2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AN$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AM2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AM2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AO$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AN2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AN2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AP$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AO2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AO2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AQ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AP2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AP2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AR$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AQ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AQ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AS$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AR2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AR2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AT$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AS2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AS2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AU$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AT2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AT2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AV$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AU2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AU2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AW$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AV2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AV2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AX$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AW2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AW2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AY$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AX2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AX2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AZ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AY2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AY2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BA$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AZ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AZ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BB$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BA2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BA2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BC$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BB2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BB2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BD$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BC2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BC2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BE$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BD2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BD2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BF$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BE2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BE2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BG$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BF2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BF2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},null,9]
["Asset 9",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((M$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:L2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:L2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((N$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:M2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:M2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((O$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:N2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:N2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((P$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:O2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:O2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Q$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:P2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:P2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((R$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Q2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Q2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((S$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:R2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:R2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((T$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:S2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:S2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((U$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:T2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:T2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((V$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:U2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:U2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((W$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:V2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:V2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((X$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:W2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:W2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Y$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:X2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:X2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Z$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Y2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Y2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AA$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Z2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Z2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AB$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AA2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AA2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AC$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AB2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AB2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AD$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AC2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AC2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AE$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AD2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AD2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AF$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AE2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AE2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AG$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AF2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AF2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AH$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AG2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AG2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AI$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AH2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AH2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AJ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AI2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AI2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AK$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AJ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AJ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AL$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AK2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AK2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AM$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AL2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AL2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AN$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AM2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AM2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AO$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AN2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AN2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AP$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AO2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AO2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AQ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AP2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AP2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AR$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AQ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AQ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AS$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AR2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AR2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AT$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AS2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AS2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AU$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AT2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AT2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AV$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AU2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AU2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AW$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AV2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AV2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AX$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AW2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AW2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AY$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AX2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AX2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AZ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AY2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AY2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BA$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AZ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AZ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BB$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BA2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BA2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BC$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BB2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BB2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BD$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BC2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BC2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BE$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BD2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BD2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BF$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BE2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BE2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BG$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BF2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BF2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},null,9]
["Asset 9",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((P$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:O2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:O2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Q$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:P2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:P2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((R$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Q2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Q2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((S$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:R2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:R2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((T$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:S2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:S2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((U$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:T2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:T2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((V$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:U2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:U2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((W$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:V2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:V2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((X$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:W2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:W2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Y$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:X2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:X2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Z$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Y2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Y2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AA$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Z2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Z2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AB$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AA2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AA2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AC$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AB2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AB2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AD$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AC2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AC2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AE$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AD2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AD2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AF$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AE2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AE2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AG$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AF2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AF2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AH$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AG2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AG2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AI$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AH2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AH2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AJ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AI2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AI2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AK$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AJ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AJ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AL$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AK2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AK2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AM$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AL2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AL2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AN$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AM2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AM2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AO$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AN2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AN2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AP$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AO2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AO2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AQ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AP2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AP2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AR$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AQ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AQ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AS$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AR2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AR2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AT$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AS2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AS2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AU$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AT2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AT2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AV$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AU2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AU2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AW$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AV2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AV2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AX$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AW2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AW2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AY$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AX2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AX2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AZ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AY2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AY2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BA$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AZ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AZ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BB$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BA2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BA2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BC$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BB2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BB2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BD$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BC2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BC2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BE$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BD2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BD2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BF$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BE2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BE2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BG$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BF2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BF2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},null,9]
["Asset 9",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((W$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:V2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:V2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((X$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:W2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:W2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((Y$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:X2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:X2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((Z$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Y2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Y2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AA$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Z2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Z2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AB$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AA2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AA2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AC$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AB2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AB2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AD$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AC2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AC2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AE$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AD2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AD2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AF$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AE2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AE2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AG$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AF2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AF2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AH$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AG2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AG2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AI$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AH2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AH2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AJ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AI2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AI2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AK$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AJ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AJ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AL$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AK2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AK2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AM$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AL2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AL2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AN$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AM2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AM2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AO$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AN2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AN2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AP$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AO2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AO2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AQ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AP2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AP2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AR$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AQ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AQ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AS$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AR2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AR2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AT$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AS2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AS2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AU$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AT2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AT2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AV$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AU2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AU2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AW$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AV2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AV2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AX$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AW2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AW2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AY$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AX2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AX2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AZ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AY2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AY2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BA$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AZ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AZ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BB$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BA2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BA2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BC$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BB2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BB2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BD$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BC2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BC2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BE$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BD2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BD2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BF$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BE2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BE2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BG$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BF2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BF2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},null,9]
["Asset 9",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AE$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AD2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AD2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AF$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AE2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AE2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AG$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AF2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AF2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AH$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AG2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AG2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AI$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AH2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AH2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AJ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AI2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AI2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AK$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AJ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AJ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AL$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AK2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AK2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AM$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AL2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AL2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AN$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AM2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AM2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AO$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AN2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AN2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AP$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AO2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AO2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AQ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AP2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AP2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AR$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AQ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AQ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AS$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AR2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AR2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AT$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AS2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AS2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AU$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AT2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AT2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AV$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AU2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AU2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AW$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AV2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AV2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AX$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AW2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AW2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AY$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AX2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AX2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AZ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AY2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AY2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BA$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AZ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AZ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BB$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BA2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BA2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BC$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BB2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BB2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BD$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BC2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BC2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BE$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BD2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BD2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BF$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BE2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BE2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BG$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BF2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BF2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},null,9]
["Asset 9",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AH$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AG2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AG2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AI$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AH2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AH2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AJ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AI2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AI2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AK$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AJ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AJ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AL$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AK2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AK2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AM$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AL2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AL2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AN$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AM2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AM2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AO$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AN2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AN2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AP$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AO2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AO2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AQ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AP2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AP2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AR$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AQ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AQ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AS$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AR2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AR2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AT$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AS2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AS2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AU$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AT2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AT2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AV$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AU2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AU2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AW$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AV2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AV2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AX$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AW2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AW2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AY$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AX2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AX2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AZ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AY2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AY2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BA$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AZ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AZ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BB$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BA2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BA2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BC$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BB2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BB2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BD$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BC2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BC2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BE$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BD2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BD2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BF$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BE2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BE2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BG$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BF2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BF2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},null,9]
["Asset 9",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AO$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AN2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AN2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AP$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AO2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AO2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AQ$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AP2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AP2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AR$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AQ2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AQ2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AS$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AR2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AR2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AT$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AS2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AS2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AU$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AT2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AT2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AV$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AU2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AU2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AW$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AV2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AV2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AX$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AW2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AW2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AY$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AX2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AX2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AZ$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AY2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AY2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BA$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AZ2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AZ2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BB$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BA2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BA2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BC$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BB2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BB2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BD$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BC2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BC2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BE$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BD2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BD2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BF$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BE2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BE2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BG$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BF2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BF2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},null,9]
["Asset 9",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AQ$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AP2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AP2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AR$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AQ2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AQ2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AS$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AR2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AR2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AT$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AS2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AS2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AU$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AT2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AT2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AV$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AU2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AU2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AW$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AV2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AV2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AX$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AW2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AW2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AY$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AX2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AX2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AZ$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AY2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AY2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BA$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AZ2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AZ2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BB$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BA2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BA2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BC$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BB2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BB2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BD$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BC2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BC2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BE$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BD2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BD2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BF$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BE2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BE2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BG$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BF2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BF2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},null,9]
["Asset 9",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((AZ$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AY2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AY2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BA$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AZ2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AZ2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BB$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BA2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BA2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BC$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BB2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BB2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BD$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BC2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BC2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BE$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BD2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BD2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BF$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BE2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BE2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BG$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BF2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BF2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},null,9]
["Asset 10",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((G$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:F2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:F2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((H$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:G2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:G2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((I$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:H2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:H2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((J$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:I2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:I2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((K$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:J2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:J2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((L$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:K2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:K2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((M$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:L2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:L2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((N$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:M2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:M2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((O$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:N2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:N2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((P$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:O2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:O2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Q$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:P2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:P2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((R$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Q2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Q2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((S$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:R2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:R2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((T$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:S2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:S2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((U$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:T2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:T2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((V$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:U2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:U2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((W$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:V2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:V2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((X$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:W2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:W2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Y$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:X2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:X2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Z$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Y2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Y2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AA$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Z2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Z2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AB$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AA2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AA2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AC$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AB2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AB2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AD$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AC2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AC2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AE$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AD2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AD2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AF$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AE2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AE2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AG$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AF2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AF2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AH$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AG2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AG2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AI$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AH2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AH2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AJ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AI2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AI2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AK$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AJ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AJ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AL$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AK2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AK2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AM$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AL2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AL2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AN$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AM2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AM2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AO$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AN2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AN2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AP$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AO2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AO2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AQ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AP2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AP2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AR$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AQ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AQ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AS$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AR2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AR2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AT$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AS2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AS2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AU$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AT2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AT2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AV$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AU2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AU2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AW$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AV2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AV2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AX$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AW2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AW2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AY$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AX2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AX2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AZ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AY2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AY2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BA$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AZ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AZ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BB$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BA2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BA2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BC$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BB2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BB2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BD$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BC2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BC2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BE$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BD2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BD2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BF$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BE2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BE2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BG$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BF2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BF2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},null,10]
["Asset 10",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((M$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:L2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:L2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((N$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:M2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:M2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((O$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:N2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:N2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((P$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:O2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:O2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Q$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:P2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:P2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((R$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Q2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Q2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((S$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:R2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:R2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((T$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:S2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:S2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((U$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:T2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:T2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((V$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:U2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:U2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((W$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:V2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:V2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((X$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:W2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:W2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Y$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:X2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:X2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Z$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Y2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Y2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AA$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Z2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Z2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AB$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AA2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AA2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AC$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AB2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AB2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AD$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AC2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AC2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AE$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AD2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AD2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AF$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AE2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AE2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AG$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AF2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AF2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AH$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AG2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AG2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AI$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AH2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AH2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AJ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AI2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AI2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AK$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AJ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AJ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AL$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AK2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AK2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AM$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AL2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AL2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AN$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AM2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AM2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AO$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AN2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AN2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AP$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AO2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AO2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AQ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AP2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AP2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AR$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AQ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AQ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AS$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AR2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AR2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AT$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AS2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AS2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AU$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AT2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AT2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AV$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AU2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AU2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AW$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AV2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AV2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AX$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AW2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AW2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AY$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AX2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AX2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AZ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AY2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AY2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BA$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AZ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AZ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BB$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BA2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BA2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BC$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BB2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BB2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BD$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BC2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BC2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BE$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BD2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BD2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BF$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BE2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BE2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BG$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BF2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BF2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},null,10]
["Asset 10",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((P$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:O2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:O2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Q$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:P2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:P2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((R$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Q2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Q2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((S$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:R2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:R2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((T$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:S2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:S2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((U$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:T2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:T2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((V$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:U2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:U2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((W$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:V2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:V2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((X$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:W2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:W2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Y$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:X2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:X2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Z$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Y2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Y2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AA$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Z2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Z2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AB$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AA2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AA2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AC$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AB2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AB2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AD$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AC2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AC2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AE$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AD2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AD2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AF$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AE2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AE2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AG$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AF2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AF2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AH$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AG2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AG2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AI$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AH2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AH2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AJ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AI2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AI2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AK$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AJ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AJ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AL$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AK2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AK2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AM$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AL2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AL2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AN$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AM2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AM2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AO$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AN2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AN2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AP$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AO2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AO2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AQ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AP2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AP2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AR$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AQ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AQ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AS$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AR2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AR2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AT$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AS2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AS2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AU$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AT2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AT2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AV$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AU2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AU2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AW$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AV2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AV2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AX$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AW2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AW2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AY$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AX2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AX2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AZ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AY2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AY2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BA$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AZ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AZ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BB$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BA2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BA2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BC$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BB2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BB2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BD$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BC2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BC2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BE$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BD2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BD2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BF$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BE2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BE2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BG$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BF2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BF2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},null,10]
["Asset 10",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((Y$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:X2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:X2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((Z$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Y2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Y2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AA$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Z2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Z2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AB$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AA2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AA2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AC$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AB2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AB2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AD$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AC2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AC2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AE$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AD2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AD2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AF$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AE2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AE2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AG$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AF2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AF2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AH$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AG2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AG2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AI$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AH2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AH2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AJ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AI2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AI2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AK$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AJ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AJ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AL$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AK2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AK2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AM$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AL2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AL2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AN$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AM2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AM2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AO$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AN2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AN2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AP$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AO2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AO2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AQ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AP2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AP2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AR$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AQ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AQ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AS$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AR2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AR2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AT$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AS2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AS2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AU$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AT2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AT2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AV$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AU2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AU2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AW$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AV2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AV2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AX$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AW2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AW2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AY$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AX2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AX2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AZ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AY2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AY2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BA$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AZ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AZ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BB$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BA2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BA2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BC$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BB2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BB2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BD$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BC2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BC2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BE$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BD2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BD2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BF$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BE2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BE2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BG$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BF2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BF2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},null,10]
["Asset 10",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((Z$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Y2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Y2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AA$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Z2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Z2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AB$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AA2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AA2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AC$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AB2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AB2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AD$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AC2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AC2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AE$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AD2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AD2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AF$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AE2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AE2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AG$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AF2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AF2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AH$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AG2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AG2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AI$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AH2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AH2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AJ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AI2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AI2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AK$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AJ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AJ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AL$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AK2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AK2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AM$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AL2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AL2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AN$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AM2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AM2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AO$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AN2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AN2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AP$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AO2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AO2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AQ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AP2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AP2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AR$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AQ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AQ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AS$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AR2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AR2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AT$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AS2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AS2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AU$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AT2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AT2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AV$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AU2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AU2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AW$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AV2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AV2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AX$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AW2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AW2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AY$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AX2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AX2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AZ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AY2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AY2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BA$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AZ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AZ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BB$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BA2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BA2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BC$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BB2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BB2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BD$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BC2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BC2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BE$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BD2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BD2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BF$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BE2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BE2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BG$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BF2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BF2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},null,10]
["Asset 10",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AH$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AG2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AG2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AI$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AH2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AH2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AJ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AI2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AI2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AK$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AJ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AJ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AL$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AK2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AK2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AM$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AL2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AL2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AN$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AM2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AM2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AO$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AN2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AN2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AP$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AO2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AO2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AQ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AP2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AP2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AR$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AQ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AQ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AS$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AR2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AR2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AT$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AS2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AS2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AU$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AT2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AT2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AV$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AU2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AU2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AW$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AV2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AV2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AX$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AW2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AW2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AY$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AX2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AX2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AZ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AY2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AY2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BA$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AZ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AZ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BB$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BA2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BA2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BC$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BB2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BB2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BD$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BC2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BC2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BE$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BD2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BD2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BF$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BE2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BE2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BG$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BF2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BF2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},null,10]
["Asset 10",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AK$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AJ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AJ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AL$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AK2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AK2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AM$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AL2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AL2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AN$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AM2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AM2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AO$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AN2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AN2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AP$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AO2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AO2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AQ$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AP2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AP2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AR$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AQ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AQ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AS$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AR2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AR2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AT$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AS2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AS2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AU$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AT2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AT2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AV$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AU2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AU2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AW$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AV2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AV2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AX$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AW2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AW2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AY$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AX2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AX2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AZ$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AY2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AY2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BA$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AZ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AZ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BB$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BA2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BA2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BC$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BB2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BB2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BD$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BC2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BC2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BE$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BD2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BD2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BF$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BE2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BE2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BG$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BF2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BF2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},null,{"$f":"BI2327+1","v":10}]
["Asset 10",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AR$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AQ2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AQ2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AS$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AR2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AR2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AT$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AS2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AS2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AU$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AT2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AT2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AV$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AU2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AU2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AW$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AV2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AV2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AX$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AW2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AW2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AY$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AX2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AX2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AZ$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AY2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AY2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BA$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AZ2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AZ2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BB$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BA2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BA2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BC$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BB2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BB2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BD$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BC2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BC2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BE$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BD2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BD2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BF$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BE2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BE2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BG$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BF2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BF2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},null,10]
["Asset 10",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((AY$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AX2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AX2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((AZ$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AY2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AY2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BA$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AZ2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AZ2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BB$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BA2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BA2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BC$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BB2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BB2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BD$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BC2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BC2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BE$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BD2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BD2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BF$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BE2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BE2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BG$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BF2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BF2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},null,10]
[{"$f":"\"Asset \"&BI2397&\" - Tax depreciation\"","v":"Asset 10 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2346:C2396)","v":0},{"$f":"SUM(D2346:D2396)","v":0},{"$f":"SUM(E2346:E2396)","v":0},{"$f":"SUM(F2346:F2396)","v":0},{"$f":"SUM(G2346:G2396)","v":0},{"$f":"SUM(H2346:H2396)","v":0},{"$f":"SUM(I2346:I2396)","v":0},{"$f":"SUM(J2346:J2396)","v":0},{"$f":"SUM(K2346:K2396)","v":0},{"$f":"SUM(L2346:L2396)","v":0},{"$f":"SUM(M2346:M2396)","v":0},{"$f":"SUM(N2346:N2396)","v":0},{"$f":"SUM(O2346:O2396)","v":0},{"$f":"SUM(P2346:P2396)","v":0},{"$f":"SUM(Q2346:Q2396)","v":0},{"$f":"SUM(R2346:R2396)","v":0},{"$f":"SUM(S2346:S2396)","v":0},{"$f":"SUM(T2346:T2396)","v":0},{"$f":"SUM(U2346:U2396)","v":0},{"$f":"SUM(V2346:V2396)","v":0},{"$f":"SUM(W2346:W2396)","v":0},{"$f":"SUM(X2346:X2396)","v":0},{"$f":"SUM(Y2346:Y2396)","v":0},{"$f":"SUM(Z2346:Z2396)","v":0},{"$f":"SUM(AA2346:AA2396)","v":0},{"$f":"SUM(AB2346:AB2396)","v":0},{"$f":"SUM(AC2346:AC2396)","v":0},{"$f":"SUM(AD2346:AD2396)","v":0},{"$f":"SUM(AE2346:AE2396)","v":0},{"$f":"SUM(AF2346:AF2396)","v":0},{"$f":"SUM(AG2346:AG2396)","v":0},{"$f":"SUM(AH2346:AH2396)","v":0},{"$f":"SUM(AI2346:AI2396)","v":0},{"$f":"SUM(AJ2346:AJ2396)","v":0},{"$f":"SUM(AK2346:AK2396)","v":0},{"$f":"SUM(AL2346:AL2396)","v":0},{"$f":"SUM(AM2346:AM2396)","v":0},{"$f":"SUM(AN2346:AN2396)","v":0},{"$f":"SUM(AO2346:AO2396)","v":0},{"$f":"SUM(AP2346:AP2396)","v":0},{"$f":"SUM(AQ2346:AQ2396)","v":0},{"$f":"SUM(AR2346:AR2396)","v":0},{"$f":"SUM(AS2346:AS2396)","v":0},{"$f":"SUM(AT2346:AT2396)","v":0},{"$f":"SUM(AU2346:AU2396)","v":0},{"$f":"SUM(AV2346:AV2396)","v":0},{"$f":"SUM(AW2346:AW2396)","v":0},{"$f":"SUM(AX2346:AX2396)","v":0},{"$f":"SUM(AY2346:AY2396)","v":0},{"$f":"SUM(AZ2346:AZ2396)","v":0},0,0,0,0,0,0,{"$f":"SUM(BG2346:BG2396)","v":0},null,10]
["Asset 11",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((J$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:I2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:I2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((K$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:J2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:J2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((L$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:K2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:K2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((M$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:L2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:L2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((N$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:M2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:M2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((O$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:N2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:N2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((P$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:O2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:O2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Q$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:P2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:P2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((R$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Q2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Q2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((S$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:R2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:R2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((T$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:S2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:S2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((U$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:T2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:T2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((V$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:U2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:U2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((W$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:V2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:V2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((X$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:W2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:W2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Y$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:X2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:X2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Z$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Y2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Y2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AA$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Z2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Z2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AB$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AA2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AA2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AC$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AB2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AB2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AD$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AC2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AC2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AE$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AD2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AD2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AF$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AE2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AE2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AG$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AF2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AF2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AH$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AG2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AG2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AI$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AH2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AH2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AJ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AI2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AI2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AK$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AJ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AJ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AL$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AK2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AK2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AM$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AL2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AL2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AN$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AM2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AM2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AO$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AN2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AN2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AP$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AO2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AO2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AQ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AP2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AP2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AR$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AQ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AQ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AS$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AR2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AR2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AT$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AS2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AS2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AU$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AT2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AT2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AV$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AU2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AU2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AW$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AV2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AV2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AX$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AW2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AW2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AY$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AX2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AX2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AZ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AY2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AY2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BA$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AZ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AZ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BB$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BA2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BA2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BC$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BB2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BB2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BD$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BC2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BC2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BE$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BD2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BD2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BF$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BE2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BE2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BG$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BF2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BF2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},null,11]
["Asset 11",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Q$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:P2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:P2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((R$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Q2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Q2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((S$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:R2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:R2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((T$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:S2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:S2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((U$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:T2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:T2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((V$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:U2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:U2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((W$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:V2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:V2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((X$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:W2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:W2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Y$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:X2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:X2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Z$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Y2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Y2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AA$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Z2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Z2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AB$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AA2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AA2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AC$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AB2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AB2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AD$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AC2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AC2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AE$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AD2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AD2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AF$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AE2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AE2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AG$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AF2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AF2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AH$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AG2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AG2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AI$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AH2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AH2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AJ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AI2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AI2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AK$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AJ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AJ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AL$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AK2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AK2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AM$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AL2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AL2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AN$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AM2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AM2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AO$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AN2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AN2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AP$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AO2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AO2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AQ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AP2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AP2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AR$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AQ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AQ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AS$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AR2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AR2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AT$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AS2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AS2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AU$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AT2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AT2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AV$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AU2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AU2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AW$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AV2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AV2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AX$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AW2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AW2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AY$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AX2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AX2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AZ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AY2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AY2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BA$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AZ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AZ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BB$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BA2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BA2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BC$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BB2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BB2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BD$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BC2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BC2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BE$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BD2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BD2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BF$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BE2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BE2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BG$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BF2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BF2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},null,11]
["Asset 11",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((U$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:T2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:T2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((V$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:U2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:U2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((W$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:V2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:V2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((X$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:W2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:W2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((Y$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:X2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:X2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((Z$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Y2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Y2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AA$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Z2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Z2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AB$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AA2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AA2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AC$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AB2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AB2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AD$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AC2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AC2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AE$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AD2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AD2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AF$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AE2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AE2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AG$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AF2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AF2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AH$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AG2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AG2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AI$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AH2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AH2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AJ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AI2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AI2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AK$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AJ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AJ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AL$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AK2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AK2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AM$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AL2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AL2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AN$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AM2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AM2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AO$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AN2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AN2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AP$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AO2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AO2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AQ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AP2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AP2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AR$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AQ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AQ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AS$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AR2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AR2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AT$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AS2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AS2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AU$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AT2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AT2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AV$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AU2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AU2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AW$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AV2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AV2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AX$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AW2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AW2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AY$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AX2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AX2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AZ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AY2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AY2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BA$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AZ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AZ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BB$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BA2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BA2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BC$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BB2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BB2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BD$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BC2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BC2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BE$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BD2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BD2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BF$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BE2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BE2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BG$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BF2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BF2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},null,11]
["Asset 11",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AB$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AA2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AA2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AC$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AB2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AB2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AD$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AC2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AC2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AE$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AD2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AD2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AF$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AE2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AE2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AG$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AF2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AF2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AH$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AG2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AG2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AI$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AH2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AH2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AJ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AI2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AI2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AK$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AJ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AJ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AL$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AK2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AK2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AM$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AL2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AL2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AN$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AM2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AM2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AO$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AN2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AN2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AP$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AO2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AO2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AQ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AP2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AP2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AR$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AQ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AQ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AS$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AR2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AR2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AT$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AS2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AS2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AU$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AT2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AT2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AV$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AU2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AU2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AW$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AV2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AV2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AX$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AW2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AW2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AY$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AX2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AX2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AZ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AY2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AY2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BA$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AZ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AZ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BB$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BA2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BA2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BC$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BB2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BB2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BD$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BC2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BC2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BE$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BD2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BD2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BF$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BE2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BE2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BG$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BF2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BF2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},null,11]
["Asset 11",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AI$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AH2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AH2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AJ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AI2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AI2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AK$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AJ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AJ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AL$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AK2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AK2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AM$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AL2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AL2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AN$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AM2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AM2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AO$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AN2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AN2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AP$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AO2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AO2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AQ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AP2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AP2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AR$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AQ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AQ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AS$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AR2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AR2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AT$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AS2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AS2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AU$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AT2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AT2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AV$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AU2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AU2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AW$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AV2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AV2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AX$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AW2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AW2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AY$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AX2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AX2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AZ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AY2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AY2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BA$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AZ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AZ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BB$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BA2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BA2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BC$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BB2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BB2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BD$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BC2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BC2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BE$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BD2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BD2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BF$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BE2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BE2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BG$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BF2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BF2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},null,11]
["Asset 11",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AK$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AJ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AJ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AL$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AK2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AK2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AM$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AL2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AL2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AN$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AM2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AM2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AO$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AN2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AN2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AP$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AO2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AO2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AQ$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AP2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AP2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AR$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AQ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AQ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AS$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AR2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AR2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AT$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AS2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AS2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AU$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AT2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AT2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AV$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AU2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AU2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AW$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AV2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AV2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AX$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AW2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AW2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AY$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AX2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AX2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AZ$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AY2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AY2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BA$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AZ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AZ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BB$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BA2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BA2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BC$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BB2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BB2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BD$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BC2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BC2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BE$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BD2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BD2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BF$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BE2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BE2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BG$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BF2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BF2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},null,11]
["Asset 11",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AT$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AS2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AS2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AU$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AT2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AT2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AV$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AU2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AU2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AW$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AV2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AV2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AX$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AW2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AW2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AY$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AX2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AX2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AZ$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AY2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AY2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BA$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AZ2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AZ2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BB$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BA2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BA2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BC$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BB2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BB2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BD$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BC2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BC2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BE$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BD2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BD2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BF$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BE2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BE2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BG$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BF2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BF2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},null,11]
["Asset 11",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AW$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AV2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AV2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AX$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AW2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AW2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AY$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AX2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AX2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AZ$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AY2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AY2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BA$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AZ2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AZ2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BB$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BA2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BA2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BC$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BB2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BB2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BD$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BC2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BC2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BE$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BD2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BD2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BF$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BE2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BE2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BG$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BF2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BF2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},null,{"$f":"BI2391+1","v":11}]
[{"$f":"\"Asset \"&BI2449&\" - Tax depreciation\"","v":"Asset 11 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2398:C2448)","v":0},{"$f":"SUM(D2398:D2448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11]
["Asset 12",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((L$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:K2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:K2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((M$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:L2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:L2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((N$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:M2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:M2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((O$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:N2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:N2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((P$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:O2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:O2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Q$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:P2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:P2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((R$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Q2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Q2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((S$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:R2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:R2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((T$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:S2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:S2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((U$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:T2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:T2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((V$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:U2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:U2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((W$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:V2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:V2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((X$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:W2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:W2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Y$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:X2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:X2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Z$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Y2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Y2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AA$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Z2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Z2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AB$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AA2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AA2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AC$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AB2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AB2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AD$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AC2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AC2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AE$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AD2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AD2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AF$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AE2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AE2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AG$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AF2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AF2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AH$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AG2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AG2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AI$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AH2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AH2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AJ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AI2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AI2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AK$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AJ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AJ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AL$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AK2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AK2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AM$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AL2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AL2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AN$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AM2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AM2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AO$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AN2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AN2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AP$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AO2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AO2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AQ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AP2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AP2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AR$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AQ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AQ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AS$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AR2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AR2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AT$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AS2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AS2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AU$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AT2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AT2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AV$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AU2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AU2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AW$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AV2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AV2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AX$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AW2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AW2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AY$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AX2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AX2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AZ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AY2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AY2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BA$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AZ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AZ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BB$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BA2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BA2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BC$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BB2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BB2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BD$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BC2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BC2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BE$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BD2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BD2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BF$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BE2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BE2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BG$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BF2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BF2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},null,12]
["Asset 12",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((M$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:L2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:L2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((N$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:M2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:M2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((O$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:N2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:N2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((P$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:O2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:O2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Q$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:P2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:P2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((R$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Q2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Q2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((S$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:R2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:R2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((T$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:S2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:S2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((U$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:T2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:T2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((V$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:U2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:U2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((W$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:V2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:V2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((X$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:W2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:W2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Y$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:X2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:X2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Z$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Y2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Y2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AA$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Z2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Z2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AB$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AA2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AA2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AC$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AB2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AB2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AD$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AC2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AC2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AE$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AD2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AD2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AF$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AE2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AE2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AG$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AF2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AF2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AH$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AG2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AG2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AI$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AH2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AH2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AJ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AI2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AI2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AK$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AJ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AJ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AL$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AK2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AK2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AM$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AL2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AL2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AN$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AM2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AM2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AO$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AN2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AN2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AP$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AO2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AO2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AQ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AP2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AP2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AR$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AQ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AQ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AS$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AR2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AR2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AT$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AS2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AS2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AU$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AT2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AT2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AV$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AU2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AU2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AW$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AV2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AV2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AX$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AW2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AW2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AY$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AX2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AX2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AZ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AY2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AY2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BA$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AZ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AZ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BB$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BA2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BA2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BC$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BB2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BB2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BD$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BC2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BC2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BE$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BD2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BD2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BF$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BE2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BE2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BG$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BF2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BF2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},null,12]
["Asset 12",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((U$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:T2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:T2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((V$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:U2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:U2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((W$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:V2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:V2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((X$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:W2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:W2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((Y$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:X2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:X2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((Z$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Y2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Y2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AA$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Z2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Z2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AB$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AA2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AA2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AC$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AB2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AB2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AD$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AC2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AC2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AE$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AD2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AD2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AF$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AE2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AE2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AG$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AF2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AF2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AH$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AG2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AG2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AI$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AH2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AH2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AJ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AI2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AI2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AK$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AJ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AJ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AL$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AK2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AK2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AM$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AL2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AL2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AN$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AM2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AM2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AO$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AN2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AN2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AP$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AO2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AO2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AQ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AP2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AP2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AR$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AQ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AQ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AS$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AR2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AR2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AT$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AS2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AS2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AU$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AT2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AT2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AV$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AU2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AU2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AW$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AV2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AV2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AX$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AW2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AW2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AY$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AX2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AX2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AZ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AY2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AY2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BA$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AZ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AZ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BB$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BA2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BA2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BC$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BB2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BB2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BD$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BC2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BC2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BE$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BD2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BD2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BF$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BE2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BE2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BG$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BF2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BF2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},null,12]
["Asset 12",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((X$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:W2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:W2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((Y$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:X2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:X2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((Z$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Y2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Y2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AA$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Z2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Z2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AB$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AA2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AA2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AC$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AB2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AB2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AD$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AC2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AC2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AE$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AD2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AD2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AF$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AE2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AE2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AG$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AF2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AF2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AH$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AG2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AG2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AI$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AH2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AH2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AJ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AI2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AI2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AK$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AJ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AJ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AL$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AK2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AK2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AM$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AL2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AL2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AN$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AM2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AM2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AO$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AN2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AN2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AP$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AO2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AO2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AQ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AP2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AP2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AR$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AQ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AQ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AS$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AR2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AR2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AT$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AS2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AS2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AU$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AT2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AT2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AV$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AU2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AU2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AW$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AV2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AV2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AX$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AW2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AW2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AY$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AX2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AX2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AZ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AY2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AY2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BA$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AZ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AZ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BB$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BA2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BA2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BC$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BB2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BB2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BD$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BC2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BC2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BE$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BD2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BD2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BF$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BE2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BE2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BG$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BF2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BF2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},null,12]
["Asset 12",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AE$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AD2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AD2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AF$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AE2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AE2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AG$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AF2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AF2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AH$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AG2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AG2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AI$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AH2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AH2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AJ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AI2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AI2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AK$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AJ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AJ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AL$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AK2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AK2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AM$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AL2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AL2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AN$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AM2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AM2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AO$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AN2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AN2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AP$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AO2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AO2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AQ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AP2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AP2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AR$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AQ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AQ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AS$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AR2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AR2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AT$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AS2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AS2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AU$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AT2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AT2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AV$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AU2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AU2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AW$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AV2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AV2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AX$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AW2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AW2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AY$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AX2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AX2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AZ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AY2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AY2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BA$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AZ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AZ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BB$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BA2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BA2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BC$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BB2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BB2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BD$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BC2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BC2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BE$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BD2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BD2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BF$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BE2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BE2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BG$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BF2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BF2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},null,12]
["Asset 12",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AN$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AM2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AM2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AO$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AN2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AN2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AP$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AO2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AO2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AQ$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AP2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AP2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AR$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AQ2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AQ2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AS$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AR2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AR2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AT$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AS2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AS2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AU$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AT2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AT2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AV$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AU2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AU2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AW$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AV2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AV2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AX$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AW2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AW2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AY$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AX2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AX2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AZ$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AY2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AY2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BA$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AZ2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AZ2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BB$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BA2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BA2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BC$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BB2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BB2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BD$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BC2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BC2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BE$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BD2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BD2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BF$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BE2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BE2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BG$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BF2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BF2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},null,12]
["Asset 12",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AS$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AR2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AR2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AT$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AS2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AS2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AU$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AT2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AT2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AV$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AU2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AU2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AW$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AV2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AV2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AX$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AW2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AW2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AY$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AX2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AX2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AZ$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AY2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AY2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BA$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AZ2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AZ2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BB$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BA2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BA2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BC$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BB2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BB2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BD$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BC2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BC2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BE$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BD2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BD2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BF$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BE2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BE2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BG$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BF2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BF2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},null,12]
["Asset 12",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AW$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AV2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AV2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AX$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AW2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AW2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AY$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AX2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AX2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AZ$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AY2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AY2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BA$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AZ2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AZ2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BB$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BA2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BA2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BC$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BB2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BB2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BD$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BC2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BC2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BE$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BD2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BD2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BF$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BE2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BE2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BG$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BF2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BF2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},null,12]
["Asset 13",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((F$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:E2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:E2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((G$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:F2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:F2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((H$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:G2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:G2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((I$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:H2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:H2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((J$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:I2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:I2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((K$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:J2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:J2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((L$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:K2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:K2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((M$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:L2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:L2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((N$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:M2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:M2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((O$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:N2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:N2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((P$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:O2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:O2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Q$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:P2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:P2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((R$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Q2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Q2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((S$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:R2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:R2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((T$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:S2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:S2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((U$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:T2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:T2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((V$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:U2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:U2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((W$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:V2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:V2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((X$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:W2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:W2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Y$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:X2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:X2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Z$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Y2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Y2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AA$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Z2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Z2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AB$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AA2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AA2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AC$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AB2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AB2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AD$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AC2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AC2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AE$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AD2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AD2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AF$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AE2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AE2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AG$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AF2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AF2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AH$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AG2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AG2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AI$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AH2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AH2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AJ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AI2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AI2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AK$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AJ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AJ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AL$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AK2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AK2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AM$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AL2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AL2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AN$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AM2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AM2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AO$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AN2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AN2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AP$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AO2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AO2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AQ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AP2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AP2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AR$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AQ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AQ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AS$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AR2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AR2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AT$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AS2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AS2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AU$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AT2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AT2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AV$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AU2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AU2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AW$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AV2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AV2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AX$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AW2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AW2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AY$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AX2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AX2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AZ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AY2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AY2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BA$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AZ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AZ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BB$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BA2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BA2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BC$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BB2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BB2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BD$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BC2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BC2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BE$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BD2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BD2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BF$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BE2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BE2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BG$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BF2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BF2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},null,13]
["Asset 13",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((G$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:F2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:F2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((H$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:G2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:G2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((I$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:H2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:H2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((J$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:I2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:I2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((K$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:J2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:J2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((L$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:K2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:K2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((M$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:L2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:L2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((N$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:M2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:M2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((O$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:N2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:N2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((P$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:O2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:O2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Q$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:P2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:P2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((R$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Q2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Q2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((S$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:R2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:R2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((T$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:S2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:S2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((U$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:T2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:T2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((V$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:U2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:U2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((W$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:V2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:V2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((X$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:W2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:W2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Y$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:X2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:X2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Z$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Y2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Y2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AA$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Z2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Z2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AB$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AA2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AA2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AC$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AB2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AB2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AD$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AC2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AC2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AE$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AD2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AD2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AF$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AE2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AE2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AG$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AF2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AF2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AH$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AG2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AG2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AI$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AH2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AH2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AJ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AI2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AI2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AK$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AJ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AJ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AL$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AK2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AK2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AM$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AL2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AL2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AN$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AM2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AM2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AO$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AN2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AN2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AP$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AO2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AO2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AQ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AP2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AP2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AR$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AQ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AQ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AS$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AR2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AR2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AT$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AS2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AS2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AU$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AT2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AT2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AV$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AU2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AU2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AW$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AV2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AV2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AX$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AW2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AW2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AY$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AX2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AX2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AZ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AY2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AY2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BA$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AZ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AZ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BB$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BA2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BA2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BC$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BB2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BB2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BD$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BC2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BC2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BE$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BD2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BD2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BF$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BE2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BE2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BG$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BF2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BF2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},null,13]
["Asset 13",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((O$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:N2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:N2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((P$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:O2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:O2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Q$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:P2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:P2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((R$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Q2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Q2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((S$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:R2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:R2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((T$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:S2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:S2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((U$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:T2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:T2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((V$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:U2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:U2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((W$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:V2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:V2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((X$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:W2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:W2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Y$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:X2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:X2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Z$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Y2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Y2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AA$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Z2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Z2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AB$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AA2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AA2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AC$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AB2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AB2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AD$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AC2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AC2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AE$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AD2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AD2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AF$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AE2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AE2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AG$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AF2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AF2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AH$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AG2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AG2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AI$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AH2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AH2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AJ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AI2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AI2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AK$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AJ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AJ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AL$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AK2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AK2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AM$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AL2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AL2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AN$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AM2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AM2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AO$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AN2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AN2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AP$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AO2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AO2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AQ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AP2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AP2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AR$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AQ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AQ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AS$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AR2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AR2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AT$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AS2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AS2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AU$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AT2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AT2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AV$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AU2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AU2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AW$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AV2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AV2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AX$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AW2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AW2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AY$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AX2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AX2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AZ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AY2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AY2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BA$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AZ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AZ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BB$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BA2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BA2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BC$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BB2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BB2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BD$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BC2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BC2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BE$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BD2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BD2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BF$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BE2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BE2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BG$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BF2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BF2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},null,13]
["Asset 13",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((R$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Q2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Q2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((S$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:R2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:R2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((T$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:S2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:S2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((U$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:T2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:T2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((V$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:U2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:U2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((W$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:V2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:V2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((X$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:W2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:W2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((Y$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:X2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:X2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((Z$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Y2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Y2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AA$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Z2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Z2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AB$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AA2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AA2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AC$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AB2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AB2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AD$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AC2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AC2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AE$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AD2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AD2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AF$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AE2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AE2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AG$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AF2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AF2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AH$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AG2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AG2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AI$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AH2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AH2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AJ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AI2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AI2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AK$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AJ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AJ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AL$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AK2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AK2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AM$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AL2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AL2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AN$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AM2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AM2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AO$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AN2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AN2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AP$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AO2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AO2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AQ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AP2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AP2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AR$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AQ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AQ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AS$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AR2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AR2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AT$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AS2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AS2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AU$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AT2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AT2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AV$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AU2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AU2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AW$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AV2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AV2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AX$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AW2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AW2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AY$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AX2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AX2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AZ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AY2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AY2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BA$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AZ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AZ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BB$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BA2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BA2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BC$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BB2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BB2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BD$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BC2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BC2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BE$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BD2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BD2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BF$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BE2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BE2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BG$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BF2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BF2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},null,13]
["Asset 13",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((Y$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:X2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:X2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((Z$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Y2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Y2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AA$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Z2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Z2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AB$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AA2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AA2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AC$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AB2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AB2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AD$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AC2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AC2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AE$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AD2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AD2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AF$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AE2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AE2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AG$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AF2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AF2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AH$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AG2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AG2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AI$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AH2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AH2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AJ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AI2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AI2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AK$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AJ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AJ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AL$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AK2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AK2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AM$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AL2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AL2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AN$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AM2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AM2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AO$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AN2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AN2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AP$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AO2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AO2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AQ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AP2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AP2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AR$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AQ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AQ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AS$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AR2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AR2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AT$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AS2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AS2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AU$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AT2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AT2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AV$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AU2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AU2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AW$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AV2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AV2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AX$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AW2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AW2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AY$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AX2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AX2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AZ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AY2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AY2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BA$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AZ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AZ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BB$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BA2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BA2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BC$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BB2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BB2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BD$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BC2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BC2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BE$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BD2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BD2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BF$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BE2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BE2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BG$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BF2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BF2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},null,13]
["Asset 13",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AE$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AD2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AD2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AF$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AE2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AE2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AG$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AF2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AF2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AH$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AG2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AG2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AI$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AH2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AH2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AJ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AI2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AI2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AK$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AJ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AJ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AL$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AK2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AK2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AM$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AL2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AL2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AN$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AM2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AM2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AO$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AN2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AN2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AP$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AO2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AO2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AQ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AP2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AP2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AR$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AQ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AQ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AS$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AR2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AR2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AT$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AS2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AS2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AU$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AT2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AT2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AV$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AU2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AU2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AW$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AV2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AV2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AX$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AW2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AW2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AY$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AX2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AX2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AZ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AY2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AY2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BA$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AZ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AZ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BB$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BA2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BA2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BC$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BB2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BB2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BD$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BC2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BC2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BE$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BD2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BD2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BF$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BE2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BE2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BG$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BF2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BF2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},null,13]
["Asset 13",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AJ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AI2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AI2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AK$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AJ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AJ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AL$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AK2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AK2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AM$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AL2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AL2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AN$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AM2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AM2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AO$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AN2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AN2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AP$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AO2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AO2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AQ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AP2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AP2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AR$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AQ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AQ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AS$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AR2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AR2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AT$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AS2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AS2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AU$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AT2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AT2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AV$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AU2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AU2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AW$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AV2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AV2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AX$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AW2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AW2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AY$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AX2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AX2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AZ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AY2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AY2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BA$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AZ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AZ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BB$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BA2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BA2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BC$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BB2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BB2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BD$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BC2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BC2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BE$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BD2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BD2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BF$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BE2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BE2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BG$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BF2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BF2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},null,13]
["Asset 13",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AQ$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AP2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AP2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AR$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AQ2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AQ2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AS$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AR2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AR2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AT$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AS2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AS2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AU$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AT2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AT2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AV$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AU2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AU2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AW$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AV2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AV2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AX$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AW2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AW2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AY$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AX2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AX2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AZ$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AY2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AY2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BA$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AZ2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AZ2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BB$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BA2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BA2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BC$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BB2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BB2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BD$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BC2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BC2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BE$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BD2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BD2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BF$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BE2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BE2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BG$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BF2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BF2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},null,13]
["Asset 13",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AW$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AV2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AV2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AX$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AW2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AW2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AY$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AX2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AX2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AZ$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AY2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AY2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BA$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AZ2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AZ2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BB$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BA2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BA2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BC$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BB2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BB2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BD$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BC2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BC2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BE$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BD2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BD2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BF$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BE2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BE2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BG$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BF2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BF2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},null,13]
["Asset 13",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((AZ$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AY2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AY2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BA$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AZ2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AZ2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BB$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BA2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BA2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BC$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BB2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BB2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BD$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BC2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BC2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BE$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BD2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BD2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BF$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BE2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BE2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BG$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BF2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BF2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},null,13]
["Asset 14",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((I$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:H2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:H2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((J$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:I2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:I2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((K$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:J2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:J2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((L$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:K2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:K2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((M$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:L2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:L2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((N$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:M2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:M2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((O$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:N2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:N2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((P$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:O2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:O2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Q$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:P2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:P2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((R$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Q2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Q2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((S$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:R2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:R2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((T$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:S2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:S2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((U$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:T2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:T2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((V$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:U2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:U2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((W$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:V2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:V2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((X$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:W2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:W2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Y$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:X2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:X2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Z$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Y2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Y2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AA$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Z2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Z2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AB$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AA2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AA2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AC$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AB2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AB2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AD$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AC2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AC2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AE$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AD2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AD2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AF$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AE2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AE2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AG$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AF2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AF2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AH$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AG2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AG2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AI$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AH2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AH2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AJ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AI2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AI2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AK$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AJ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AJ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AL$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AK2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AK2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AM$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AL2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AL2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AN$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AM2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AM2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AO$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AN2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AN2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AP$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AO2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AO2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AQ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AP2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AP2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AR$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AQ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AQ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AS$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AR2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AR2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AT$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AS2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AS2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AU$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AT2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AT2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AV$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AU2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AU2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AW$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AV2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AV2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AX$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AW2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AW2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AY$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AX2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AX2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AZ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AY2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AY2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BA$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AZ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AZ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BB$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BA2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BA2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BC$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BB2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BB2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BD$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BC2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BC2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BE$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BD2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BD2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BF$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BE2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BE2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BG$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BF2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BF2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},null,14]
["Asset 14",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((L$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:K2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:K2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((M$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:L2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:L2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((N$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:M2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:M2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((O$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:N2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:N2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((P$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:O2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:O2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Q$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:P2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:P2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((R$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Q2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Q2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((S$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:R2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:R2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((T$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:S2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:S2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((U$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:T2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:T2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((V$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:U2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:U2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((W$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:V2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:V2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((X$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:W2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:W2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Y$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:X2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:X2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Z$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Y2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Y2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AA$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Z2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Z2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AB$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AA2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AA2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AC$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AB2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AB2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AD$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AC2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AC2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AE$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AD2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AD2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AF$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AE2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AE2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AG$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AF2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AF2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AH$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AG2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AG2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AI$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AH2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AH2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AJ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AI2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AI2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AK$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AJ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AJ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AL$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AK2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AK2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AM$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AL2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AL2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AN$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AM2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AM2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AO$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AN2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AN2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AP$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AO2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AO2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AQ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AP2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AP2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AR$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AQ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AQ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AS$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AR2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AR2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AT$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AS2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AS2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AU$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AT2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AT2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AV$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AU2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AU2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AW$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AV2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AV2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AX$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AW2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AW2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AY$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AX2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AX2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AZ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AY2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AY2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BA$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AZ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AZ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BB$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BA2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BA2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BC$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BB2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BB2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BD$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BC2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BC2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BE$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BD2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BD2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BF$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BE2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BE2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BG$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BF2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BF2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},null,14]
["Asset 14",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((V$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:U2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:U2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((W$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:V2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:V2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((X$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:W2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:W2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((Y$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:X2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:X2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((Z$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Y2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Y2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AA$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Z2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Z2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AB$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AA2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AA2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AC$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AB2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AB2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AD$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AC2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AC2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AE$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AD2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AD2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AF$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AE2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AE2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AG$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AF2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AF2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AH$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AG2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AG2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AI$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AH2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AH2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AJ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AI2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AI2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AK$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AJ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AJ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AL$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AK2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AK2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AM$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AL2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AL2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AN$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AM2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AM2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AO$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AN2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AN2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AP$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AO2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AO2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AQ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AP2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AP2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AR$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AQ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AQ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AS$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AR2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AR2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AT$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AS2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AS2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AU$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AT2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AT2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AV$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AU2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AU2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AW$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AV2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AV2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AX$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AW2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AW2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AY$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AX2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AX2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AZ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AY2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AY2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BA$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AZ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AZ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BB$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BA2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BA2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BC$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BB2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BB2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BD$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BC2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BC2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BE$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BD2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BD2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BF$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BE2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BE2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BG$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BF2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BF2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},null,14]
["Asset 14",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AA$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:Z2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:Z2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AB$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AA2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AA2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AC$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AB2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AB2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AD$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AC2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AC2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AE$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AD2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AD2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AF$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AE2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AE2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AG$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AF2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AF2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AH$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AG2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AG2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AI$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AH2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AH2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AJ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AI2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AI2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AK$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AJ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AJ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AL$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AK2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AK2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AM$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AL2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AL2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AN$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AM2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AM2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AO$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AN2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AN2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AP$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AO2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AO2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AQ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AP2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AP2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AR$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AQ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AQ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AS$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AR2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AR2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AT$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AS2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AS2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AU$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AT2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AT2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AV$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AU2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AU2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AW$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AV2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AV2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AX$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AW2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AW2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AY$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AX2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AX2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AZ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AY2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AY2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BA$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AZ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AZ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BB$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BA2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BA2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BC$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BB2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BB2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BD$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BC2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BC2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BE$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BD2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BD2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BF$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BE2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BE2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BG$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BF2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BF2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},null,14]
["Asset 14",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AH$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AG2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AG2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AI$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AH2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AH2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AJ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AI2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AI2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AK$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AJ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AJ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AL$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AK2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AK2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AM$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AL2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AL2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AN$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AM2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AM2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AO$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AN2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AN2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AP$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AO2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AO2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AQ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AP2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AP2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AR$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AQ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AQ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AS$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AR2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AR2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AT$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AS2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AS2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AU$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AT2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AT2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AV$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AU2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AU2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AW$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AV2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AV2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AX$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AW2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AW2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AY$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AX2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AX2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AZ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AY2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AY2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BA$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AZ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AZ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BB$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BA2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BA2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BC$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BB2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BB2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BD$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BC2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BC2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BE$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BD2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BD2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BF$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BE2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BE2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BG$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BF2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BF2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},null,14]
["Asset 14",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AI$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AH2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AH2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AJ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AI2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AI2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AK$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AJ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AJ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AL$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AK2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AK2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AM$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AL2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AL2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AN$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AM2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AM2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AO$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AN2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AN2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AP$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AO2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AO2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AQ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AP2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AP2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AR$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AQ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AQ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AS$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AR2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AR2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AT$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AS2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AS2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AU$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AT2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AT2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AV$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AU2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AU2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AW$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AV2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AV2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AX$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AW2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AW2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AY$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AX2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AX2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AZ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AY2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AY2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BA$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AZ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AZ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BB$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BA2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BA2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BC$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BB2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BB2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BD$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BC2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BC2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BE$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BD2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BD2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BF$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BE2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BE2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BG$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BF2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BF2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},null,14]
["Asset 14",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AS$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AR2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AR2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AT$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AS2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AS2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AU$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AT2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AT2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AV$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AU2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AU2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AW$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AV2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AV2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AX$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AW2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AW2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AY$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AX2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AX2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AZ$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AY2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AY2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BA$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AZ2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AZ2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BB$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BA2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BA2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BC$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BB2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BB2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BD$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BC2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BC2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BE$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BD2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BD2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BF$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BE2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BE2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BG$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BF2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BF2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},null,14]
["Asset 14",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AT$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AS2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AS2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AU$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AT2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AT2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AV$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AU2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AU2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AW$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AV2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AV2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AX$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AW2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AW2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AY$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AX2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AX2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AZ$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AY2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AY2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BA$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AZ2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AZ2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BB$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BA2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BA2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BC$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BB2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BB2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BD$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BC2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BC2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BE$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BD2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BD2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BF$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BE2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BE2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BG$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BF2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BF2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},null,14]
["Asset 14",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BA$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:AZ2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:AZ2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BB$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BA2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BA2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BC$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BB2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BB2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BD$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BC2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BC2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BE$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BD2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BD2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BF$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BE2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BE2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BG$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BF2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BF2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},null,14]
[{"$f":"\"Asset \"&BI2607","v":"Asset 15"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((E$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:D2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:D2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((F$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:E2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:E2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((G$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:F2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:F2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((H$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:G2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:G2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((I$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:H2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:H2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((J$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:I2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:I2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((K$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:J2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:J2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((L$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:K2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:K2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((M$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:L2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:L2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((N$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:M2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:M2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((O$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:N2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:N2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((P$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:O2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:O2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Q$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:P2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:P2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((R$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Q2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Q2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((S$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:R2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:R2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((T$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:S2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:S2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((U$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:T2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:T2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((V$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:U2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:U2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((W$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:V2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:V2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((X$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:W2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:W2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Y$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:X2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:X2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Z$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Y2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Y2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AA$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Z2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Z2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AB$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AA2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AA2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AC$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AB2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AB2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AD$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AC2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AC2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AE$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AD2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AD2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AF$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AE2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AE2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AG$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AF2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AF2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AH$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AG2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AG2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AI$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AH2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AH2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AJ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AI2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AI2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AK$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AJ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AJ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AL$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AK2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AK2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AM$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AL2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AL2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AN$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AM2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AM2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AO$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AN2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AN2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AP$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AO2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AO2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AQ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AP2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AP2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AR$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AQ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AQ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AS$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AR2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AR2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AT$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AS2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AS2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AU$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AT2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AT2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AV$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AU2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AU2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AW$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AV2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AV2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AX$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AW2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AW2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AY$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AX2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AX2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AZ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AY2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AY2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BA$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AZ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AZ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BB$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BA2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BA2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BC$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BB2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BB2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BD$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BC2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BC2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BE$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BD2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BD2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BF$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BE2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BE2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BG$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BF2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BF2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},null,15]
["Asset 15",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((L$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:K2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:K2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((M$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:L2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:L2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((N$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:M2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:M2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((O$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:N2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:N2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((P$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:O2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:O2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Q$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:P2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:P2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((R$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Q2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Q2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((S$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:R2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:R2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((T$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:S2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:S2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((U$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:T2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:T2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((V$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:U2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:U2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((W$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:V2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:V2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((X$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:W2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:W2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Y$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:X2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:X2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Z$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Y2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Y2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AA$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Z2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Z2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AB$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AA2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AA2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AC$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AB2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AB2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AD$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AC2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AC2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AE$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AD2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AD2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AF$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AE2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AE2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AG$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AF2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AF2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AH$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AG2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AG2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AI$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AH2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AH2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AJ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AI2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AI2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AK$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AJ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AJ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AL$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AK2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AK2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AM$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AL2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AL2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AN$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AM2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AM2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AO$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AN2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AN2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AP$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AO2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AO2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AQ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AP2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AP2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AR$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AQ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AQ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AS$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AR2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AR2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AT$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AS2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AS2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AU$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AT2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AT2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AV$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AU2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AU2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AW$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AV2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AV2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AX$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AW2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AW2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AY$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AX2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AX2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AZ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AY2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AY2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BA$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AZ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AZ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BB$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BA2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BA2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BC$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BB2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BB2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BD$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BC2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BC2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BE$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BD2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BD2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BF$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BE2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BE2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BG$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BF2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BF2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},null,15]
["Asset 15",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((U$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:T2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:T2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((V$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:U2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:U2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((W$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:V2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:V2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((X$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:W2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:W2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((Y$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:X2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:X2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((Z$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Y2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Y2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AA$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Z2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Z2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AB$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AA2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AA2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AC$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AB2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AB2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AD$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AC2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AC2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AE$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AD2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AD2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AF$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AE2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AE2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AG$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AF2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AF2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AH$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AG2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AG2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AI$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AH2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AH2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AJ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AI2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AI2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AK$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AJ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AJ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AL$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AK2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AK2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AM$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AL2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AL2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AN$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AM2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AM2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AO$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AN2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AN2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AP$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AO2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AO2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AQ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AP2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AP2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AR$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AQ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AQ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AS$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AR2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AR2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AT$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AS2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AS2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AU$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AT2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AT2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AV$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AU2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AU2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AW$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AV2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AV2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AX$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AW2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AW2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AY$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AX2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AX2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AZ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AY2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AY2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BA$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AZ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AZ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BB$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BA2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BA2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BC$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BB2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BB2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BD$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BC2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BC2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BE$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BD2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BD2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BF$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BE2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BE2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BG$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BF2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BF2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},null,15]
["Asset 15",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((Z$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Y2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Y2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AA$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Z2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Z2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AB$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AA2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AA2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AC$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AB2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AB2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AD$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AC2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AC2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AE$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AD2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AD2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AF$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AE2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AE2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AG$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AF2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AF2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AH$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AG2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AG2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AI$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AH2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AH2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AJ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AI2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AI2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AK$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AJ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AJ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AL$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AK2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AK2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AM$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AL2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AL2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AN$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AM2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AM2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AO$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AN2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AN2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AP$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AO2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AO2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AQ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AP2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AP2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AR$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AQ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AQ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AS$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AR2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AR2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AT$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AS2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AS2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AU$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AT2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AT2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AV$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AU2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AU2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AW$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AV2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AV2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AX$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AW2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AW2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AY$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AX2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AX2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AZ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AY2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AY2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BA$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AZ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AZ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BB$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BA2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BA2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BC$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BB2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BB2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BD$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BC2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BC2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BE$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BD2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BD2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BF$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BE2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BE2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BG$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BF2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BF2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},null,15]
["Asset 15",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AD$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AC2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AC2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AE$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AD2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AD2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AF$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AE2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AE2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AG$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AF2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AF2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AH$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AG2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AG2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AI$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AH2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AH2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AJ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AI2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AI2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AK$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AJ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AJ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AL$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AK2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AK2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AM$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AL2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AL2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AN$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AM2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AM2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AO$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AN2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AN2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AP$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AO2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AO2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AQ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AP2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AP2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AR$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AQ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AQ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AS$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AR2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AR2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AT$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AS2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AS2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AU$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AT2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AT2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AV$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AU2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AU2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AW$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AV2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AV2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AX$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AW2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AW2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AY$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AX2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AX2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AZ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AY2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AY2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BA$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AZ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AZ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BB$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BA2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BA2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BC$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BB2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BB2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BD$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BC2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BC2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BE$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BD2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BD2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BF$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BE2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BE2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BG$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BF2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BF2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},null,15]
["Asset 15",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AM$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AL2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AL2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AN$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AM2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AM2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AO$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AN2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AN2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AP$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AO2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AO2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AQ$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AP2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AP2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AR$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AQ2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AQ2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AS$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AR2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AR2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AT$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AS2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AS2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AU$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AT2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AT2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AV$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AU2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AU2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AW$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AV2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AV2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AX$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AW2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AW2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AY$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AX2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AX2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AZ$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AY2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AY2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BA$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AZ2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AZ2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BB$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BA2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BA2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BC$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BB2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BB2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BD$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BC2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BC2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BE$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BD2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BD2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BF$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BE2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BE2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BG$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BF2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BF2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},null,15]
["Asset 15",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AR$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AQ2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AQ2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AS$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AR2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AR2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AT$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AS2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AS2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AU$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AT2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AT2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AV$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AU2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AU2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AW$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AV2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AV2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AX$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AW2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AW2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AY$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AX2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AX2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AZ$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AY2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AY2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BA$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AZ2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AZ2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BB$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BA2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BA2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BC$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BB2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BB2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BD$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BC2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BC2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BE$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BD2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BD2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BF$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BE2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BE2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BG$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BF2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BF2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},null,15]
["Asset 15",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AV$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AU2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AU2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AW$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AV2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AV2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AX$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AW2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AW2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AY$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AX2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AX2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AZ$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AY2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AY2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BA$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AZ2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AZ2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BB$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BA2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BA2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BC$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BB2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BB2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BD$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BC2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BC2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BE$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BD2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BD2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BF$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BE2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BE2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BG$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BF2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BF2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},null,15]
[{"$f":"\"Asset \"&BI2657&\" - Tax depreciation\"","v":"Asset 15 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2606:C2656)","v":0},{"$f":"SUM(D2606:D2656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15]
["Asset 16",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((F$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:E2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:E2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((G$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:F2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:F2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((H$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:G2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:G2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((I$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:H2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:H2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((J$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:I2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:I2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((K$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:J2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:J2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((L$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:K2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:K2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((M$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:L2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:L2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((N$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:M2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:M2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((O$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:N2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:N2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((P$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:O2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:O2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Q$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:P2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:P2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((R$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Q2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Q2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((S$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:R2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:R2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((T$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:S2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:S2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((U$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:T2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:T2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((V$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:U2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:U2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((W$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:V2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:V2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((X$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:W2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:W2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Y$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:X2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:X2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Z$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Y2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Y2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AA$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Z2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Z2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AB$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AA2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AA2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AC$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AB2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AB2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AD$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AC2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AC2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AE$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AD2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AD2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AF$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AE2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AE2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AG$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AF2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AF2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AH$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AG2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AG2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AI$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AH2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AH2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AJ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AI2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AI2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AK$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AJ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AJ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AL$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AK2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AK2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AM$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AL2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AL2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AN$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AM2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AM2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AO$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AN2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AN2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AP$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AO2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AO2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AQ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AP2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AP2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AR$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AQ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AQ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AS$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AR2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AR2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AT$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AS2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AS2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AU$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AT2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AT2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AV$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AU2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AU2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AW$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AV2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AV2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AX$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AW2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AW2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AY$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AX2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AX2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AZ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AY2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AY2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BA$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AZ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AZ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BB$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BA2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BA2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BC$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BB2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BB2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BD$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BC2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BC2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BE$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BD2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BD2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BF$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BE2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BE2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BG$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BF2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BF2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},null,16]
["Asset 16",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((K$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:J2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:J2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((L$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:K2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:K2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((M$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:L2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:L2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((N$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:M2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:M2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((O$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:N2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:N2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((P$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:O2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:O2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Q$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:P2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:P2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((R$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Q2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Q2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((S$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:R2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:R2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((T$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:S2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:S2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((U$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:T2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:T2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((V$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:U2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:U2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((W$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:V2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:V2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((X$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:W2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:W2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Y$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:X2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:X2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Z$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Y2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Y2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AA$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Z2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Z2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AB$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AA2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AA2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AC$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AB2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AB2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AD$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AC2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AC2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AE$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AD2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AD2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AF$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AE2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AE2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AG$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AF2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AF2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AH$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AG2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AG2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AI$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AH2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AH2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AJ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AI2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AI2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AK$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AJ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AJ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AL$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AK2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AK2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AM$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AL2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AL2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AN$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AM2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AM2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AO$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AN2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AN2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AP$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AO2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AO2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AQ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AP2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AP2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AR$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AQ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AQ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AS$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AR2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AR2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AT$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AS2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AS2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AU$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AT2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AT2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AV$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AU2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AU2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AW$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AV2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AV2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AX$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AW2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AW2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AY$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AX2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AX2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AZ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AY2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AY2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BA$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AZ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AZ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BB$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BA2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BA2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BC$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BB2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BB2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BD$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BC2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BC2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BE$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BD2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BD2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BF$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BE2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BE2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BG$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BF2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BF2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},null,16]
["Asset 16",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((U$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:T2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:T2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((V$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:U2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:U2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((W$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:V2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:V2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((X$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:W2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:W2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((Y$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:X2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:X2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((Z$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Y2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Y2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AA$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Z2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Z2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AB$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AA2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AA2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AC$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AB2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AB2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AD$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AC2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AC2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AE$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AD2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AD2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AF$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AE2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AE2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AG$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AF2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AF2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AH$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AG2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AG2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AI$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AH2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AH2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AJ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AI2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AI2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AK$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AJ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AJ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AL$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AK2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AK2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AM$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AL2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AL2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AN$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AM2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AM2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AO$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AN2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AN2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AP$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AO2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AO2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AQ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AP2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AP2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AR$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AQ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AQ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AS$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AR2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AR2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AT$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AS2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AS2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AU$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AT2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AT2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AV$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AU2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AU2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AW$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AV2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AV2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AX$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AW2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AW2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AY$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AX2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AX2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AZ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AY2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AY2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BA$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AZ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AZ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BB$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BA2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BA2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BC$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BB2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BB2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BD$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BC2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BC2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BE$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BD2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BD2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BF$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BE2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BE2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BG$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BF2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BF2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},null,16]
["Asset 16",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((X$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:W2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:W2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((Y$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:X2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:X2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((Z$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Y2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Y2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AA$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Z2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Z2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AB$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AA2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AA2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AC$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AB2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AB2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AD$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AC2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AC2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AE$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AD2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AD2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AF$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AE2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AE2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AG$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AF2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AF2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AH$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AG2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AG2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AI$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AH2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AH2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AJ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AI2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AI2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AK$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AJ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AJ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AL$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AK2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AK2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AM$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AL2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AL2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AN$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AM2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AM2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AO$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AN2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AN2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AP$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AO2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AO2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AQ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AP2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AP2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AR$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AQ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AQ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AS$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AR2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AR2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AT$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AS2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AS2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AU$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AT2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AT2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AV$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AU2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AU2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AW$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AV2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AV2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AX$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AW2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AW2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AY$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AX2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AX2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AZ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AY2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AY2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BA$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AZ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AZ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BB$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BA2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BA2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BC$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BB2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BB2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BD$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BC2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BC2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BE$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BD2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BD2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BF$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BE2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BE2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BG$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BF2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BF2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},null,16]
["Asset 16",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AC$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AB2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AB2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AD$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AC2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AC2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AE$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AD2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AD2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AF$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AE2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AE2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AG$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AF2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AF2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AH$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AG2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AG2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AI$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AH2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AH2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AJ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AI2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AI2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AK$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AJ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AJ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AL$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AK2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AK2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AM$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AL2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AL2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AN$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AM2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AM2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AO$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AN2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AN2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AP$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AO2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AO2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AQ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AP2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AP2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AR$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AQ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AQ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AS$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AR2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AR2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AT$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AS2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AS2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AU$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AT2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AT2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AV$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AU2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AU2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AW$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AV2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AV2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AX$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AW2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AW2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AY$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AX2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AX2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AZ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AY2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AY2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BA$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AZ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AZ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BB$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BA2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BA2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BC$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BB2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BB2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BD$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BC2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BC2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BE$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BD2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BD2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BF$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BE2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BE2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BG$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BF2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BF2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},null,16]
["Asset 16",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AG$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AF2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AF2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AH$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AG2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AG2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AI$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AH2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AH2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AJ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AI2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AI2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AK$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AJ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AJ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AL$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AK2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AK2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AM$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AL2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AL2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AN$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AM2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AM2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AO$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AN2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AN2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AP$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AO2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AO2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AQ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AP2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AP2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AR$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AQ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AQ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AS$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AR2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AR2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AT$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AS2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AS2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AU$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AT2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AT2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AV$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AU2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AU2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AW$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AV2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AV2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AX$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AW2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AW2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AY$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AX2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AX2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AZ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AY2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AY2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BA$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AZ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AZ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BB$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BA2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BA2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BC$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BB2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BB2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BD$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BC2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BC2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BE$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BD2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BD2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BF$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BE2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BE2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BG$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BF2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BF2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},null,16]
["Asset 16",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AP$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AO2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AO2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AQ$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AP2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AP2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AR$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AQ2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AQ2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AS$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AR2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AR2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AT$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AS2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AS2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AU$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AT2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AT2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AV$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AU2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AU2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AW$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AV2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AV2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AX$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AW2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AW2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AY$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AX2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AX2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AZ$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AY2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AY2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BA$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AZ2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AZ2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BB$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BA2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BA2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BC$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BB2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BB2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BD$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BC2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BC2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BE$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BD2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BD2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BF$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BE2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BE2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BG$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BF2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BF2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},null,16]
["Asset 16",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AW$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AV2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AV2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AX$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AW2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AW2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AY$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AX2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AX2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AZ$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AY2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AY2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BA$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AZ2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AZ2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BB$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BA2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BA2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BC$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BB2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BB2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BD$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BC2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BC2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BE$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BD2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BD2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BF$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BE2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BE2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BG$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BF2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BF2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},null,16]
["Asset 16",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BB$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BA2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BA2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BC$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BB2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BB2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BD$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BC2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BC2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BE$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BD2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BD2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BF$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BE2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BE2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BG$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BF2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BF2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},null,16]
["Asset 17",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((H$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:G2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:G2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((I$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:H2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:H2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((J$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:I2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:I2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((K$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:J2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:J2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((L$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:K2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:K2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((M$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:L2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:L2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((N$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:M2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:M2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((O$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:N2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:N2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((P$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:O2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:O2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Q$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:P2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:P2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((R$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Q2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Q2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((S$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:R2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:R2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((T$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:S2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:S2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((U$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:T2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:T2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((V$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:U2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:U2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((W$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:V2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:V2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((X$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:W2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:W2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Y$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:X2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:X2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Z$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Y2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Y2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AA$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Z2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Z2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AB$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AA2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AA2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AC$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AB2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AB2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AD$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AC2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AC2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AE$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AD2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AD2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AF$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AE2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AE2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AG$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AF2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AF2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AH$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AG2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AG2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AI$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AH2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AH2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AJ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AI2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AI2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AK$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AJ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AJ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AL$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AK2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AK2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AM$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AL2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AL2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AN$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AM2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AM2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AO$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AN2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AN2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AP$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AO2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AO2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AQ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AP2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AP2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AR$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AQ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AQ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AS$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AR2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AR2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AT$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AS2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AS2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AU$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AT2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AT2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AV$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AU2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AU2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AW$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AV2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AV2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AX$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AW2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AW2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AY$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AX2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AX2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AZ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AY2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AY2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BA$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AZ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AZ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BB$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BA2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BA2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BC$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BB2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BB2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BD$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BC2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BC2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BE$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BD2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BD2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BF$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BE2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BE2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BG$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BF2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BF2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},null,17]
["Asset 17",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((O$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:N2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:N2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((P$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:O2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:O2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Q$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:P2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:P2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((R$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Q2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Q2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((S$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:R2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:R2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((T$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:S2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:S2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((U$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:T2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:T2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((V$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:U2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:U2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((W$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:V2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:V2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((X$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:W2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:W2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Y$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:X2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:X2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Z$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Y2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Y2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AA$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Z2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Z2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AB$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AA2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AA2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AC$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AB2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AB2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AD$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AC2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AC2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AE$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AD2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AD2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AF$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AE2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AE2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AG$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AF2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AF2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AH$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AG2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AG2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AI$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AH2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AH2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AJ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AI2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AI2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AK$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AJ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AJ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AL$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AK2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AK2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AM$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AL2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AL2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AN$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AM2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AM2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AO$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AN2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AN2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AP$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AO2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AO2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AQ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AP2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AP2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AR$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AQ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AQ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AS$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AR2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AR2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AT$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AS2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AS2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AU$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AT2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AT2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AV$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AU2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AU2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AW$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AV2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AV2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AX$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AW2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AW2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AY$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AX2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AX2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AZ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AY2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AY2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BA$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AZ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AZ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BB$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BA2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BA2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BC$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BB2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BB2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BD$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BC2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BC2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BE$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BD2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BD2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BF$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BE2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BE2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BG$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BF2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BF2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},null,17]
["Asset 17",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((T$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:S2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:S2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((U$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:T2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:T2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((V$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:U2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:U2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((W$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:V2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:V2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((X$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:W2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:W2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((Y$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:X2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:X2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((Z$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Y2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Y2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AA$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Z2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Z2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AB$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AA2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AA2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AC$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AB2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AB2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AD$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AC2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AC2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AE$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AD2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AD2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AF$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AE2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AE2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AG$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AF2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AF2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AH$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AG2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AG2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AI$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AH2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AH2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AJ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AI2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AI2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AK$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AJ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AJ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AL$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AK2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AK2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AM$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AL2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AL2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AN$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AM2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AM2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AO$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AN2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AN2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AP$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AO2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AO2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AQ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AP2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AP2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AR$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AQ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AQ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AS$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AR2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AR2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AT$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AS2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AS2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AU$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AT2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AT2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AV$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AU2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AU2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AW$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AV2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AV2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AX$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AW2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AW2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AY$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AX2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AX2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AZ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AY2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AY2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BA$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AZ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AZ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BB$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BA2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BA2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BC$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BB2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BB2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BD$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BC2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BC2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BE$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BD2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BD2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BF$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BE2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BE2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BG$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BF2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BF2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},null,17]
["Asset 17",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((Z$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Y2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Y2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AA$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Z2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Z2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AB$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AA2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AA2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AC$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AB2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AB2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AD$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AC2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AC2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AE$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AD2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AD2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AF$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AE2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AE2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AG$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AF2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AF2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AH$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AG2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AG2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AI$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AH2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AH2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AJ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AI2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AI2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AK$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AJ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AJ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AL$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AK2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AK2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AM$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AL2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AL2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AN$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AM2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AM2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AO$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AN2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AN2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AP$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AO2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AO2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AQ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AP2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AP2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AR$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AQ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AQ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AS$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AR2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AR2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AT$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AS2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AS2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AU$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AT2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AT2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AV$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AU2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AU2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AW$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AV2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AV2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AX$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AW2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AW2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AY$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AX2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AX2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AZ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AY2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AY2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BA$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AZ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AZ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BB$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BA2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BA2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BC$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BB2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BB2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BD$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BC2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BC2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BE$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BD2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BD2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BF$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BE2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BE2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BG$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BF2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BF2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},null,17]
["Asset 17",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AA$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:Z2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:Z2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AB$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AA2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AA2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AC$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AB2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AB2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AD$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AC2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AC2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AE$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AD2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AD2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AF$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AE2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AE2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AG$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AF2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AF2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AH$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AG2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AG2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AI$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AH2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AH2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AJ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AI2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AI2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AK$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AJ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AJ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AL$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AK2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AK2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AM$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AL2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AL2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AN$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AM2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AM2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AO$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AN2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AN2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AP$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AO2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AO2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AQ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AP2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AP2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AR$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AQ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AQ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AS$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AR2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AR2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AT$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AS2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AS2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AU$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AT2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AT2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AV$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AU2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AU2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AW$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AV2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AV2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AX$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AW2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AW2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AY$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AX2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AX2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AZ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AY2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AY2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BA$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AZ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AZ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BB$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BA2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BA2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BC$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BB2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BB2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BD$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BC2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BC2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BE$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BD2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BD2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BF$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BE2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BE2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BG$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BF2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BF2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},null,17]
["Asset 17",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AJ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AI2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AI2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AK$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AJ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AJ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AL$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AK2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AK2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AM$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AL2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AL2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AN$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AM2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AM2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AO$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AN2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AN2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AP$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AO2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AO2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AQ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AP2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AP2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AR$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AQ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AQ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AS$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AR2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AR2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AT$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AS2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AS2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AU$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AT2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AT2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AV$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AU2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AU2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AW$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AV2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AV2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AX$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AW2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AW2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AY$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AX2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AX2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AZ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AY2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AY2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BA$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AZ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AZ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BB$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BA2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BA2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BC$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BB2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BB2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BD$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BC2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BC2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BE$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BD2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BD2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BF$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BE2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BE2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BG$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BF2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BF2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},null,17]
["Asset 17",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AN$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AM2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AM2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AO$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AN2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AN2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AP$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AO2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AO2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AQ$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AP2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AP2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AR$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AQ2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AQ2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AS$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AR2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AR2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AT$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AS2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AS2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AU$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AT2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AT2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AV$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AU2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AU2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AW$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AV2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AV2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AX$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AW2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AW2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AY$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AX2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AX2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AZ$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AY2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AY2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BA$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AZ2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AZ2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BB$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BA2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BA2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BC$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BB2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BB2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BD$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BC2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BC2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BE$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BD2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BD2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BF$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BE2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BE2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BG$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BF2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BF2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},null,17]
["Asset 17",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AS$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AR2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AR2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AT$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AS2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AS2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AU$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AT2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AT2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AV$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AU2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AU2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AW$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AV2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AV2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AX$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AW2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AW2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AY$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AX2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AX2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AZ$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AY2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AY2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BA$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AZ2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AZ2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BB$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BA2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BA2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BC$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BB2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BB2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BD$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BC2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BC2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BE$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BD2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BD2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BF$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BE2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BE2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BG$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BF2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BF2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},null,17]
["Asset 17",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BB$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BA2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BA2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BC$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BB2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BB2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BD$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BC2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BC2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BE$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BD2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BD2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BF$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BE2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BE2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BG$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BF2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BF2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},null,17]
["Asset 18",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((F$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:E2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:E2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((G$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:F2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:F2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((H$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:G2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:G2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((I$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:H2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:H2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((J$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:I2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:I2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((K$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:J2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:J2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((L$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:K2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:K2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((M$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:L2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:L2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((N$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:M2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:M2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((O$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:N2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:N2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((P$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:O2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:O2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Q$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:P2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:P2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((R$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Q2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Q2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((S$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:R2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:R2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((T$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:S2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:S2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((U$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:T2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:T2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((V$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:U2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:U2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((W$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:V2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:V2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((X$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:W2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:W2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Y$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:X2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:X2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Z$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Y2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Y2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AA$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Z2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Z2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AB$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AA2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AA2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AC$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AB2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AB2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AD$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AC2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AC2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AE$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AD2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AD2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AF$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AE2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AE2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AG$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AF2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AF2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AH$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AG2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AG2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AI$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AH2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AH2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AJ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AI2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AI2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AK$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AJ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AJ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AL$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AK2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AK2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AM$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AL2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AL2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AN$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AM2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AM2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AO$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AN2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AN2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AP$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AO2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AO2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AQ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AP2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AP2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AR$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AQ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AQ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AS$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AR2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AR2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AT$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AS2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AS2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AU$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AT2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AT2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AV$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AU2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AU2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AW$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AV2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AV2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AX$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AW2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AW2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AY$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AX2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AX2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AZ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AY2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AY2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BA$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AZ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AZ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BB$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BA2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BA2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BC$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BB2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BB2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BD$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BC2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BC2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BE$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BD2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BD2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BF$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BE2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BE2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BG$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BF2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BF2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},null,18]
["Asset 18",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((K$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:J2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:J2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((L$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:K2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:K2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((M$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:L2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:L2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((N$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:M2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:M2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((O$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:N2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:N2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((P$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:O2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:O2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Q$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:P2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:P2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((R$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Q2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Q2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((S$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:R2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:R2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((T$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:S2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:S2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((U$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:T2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:T2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((V$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:U2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:U2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((W$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:V2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:V2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((X$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:W2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:W2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Y$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:X2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:X2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Z$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Y2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Y2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AA$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Z2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Z2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AB$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AA2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AA2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AC$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AB2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AB2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AD$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AC2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AC2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AE$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AD2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AD2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AF$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AE2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AE2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AG$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AF2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AF2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AH$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AG2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AG2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AI$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AH2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AH2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AJ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AI2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AI2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AK$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AJ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AJ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AL$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AK2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AK2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AM$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AL2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AL2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AN$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AM2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AM2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AO$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AN2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AN2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AP$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AO2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AO2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AQ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AP2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AP2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AR$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AQ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AQ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AS$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AR2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AR2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AT$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AS2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AS2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AU$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AT2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AT2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AV$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AU2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AU2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AW$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AV2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AV2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AX$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AW2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AW2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AY$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AX2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AX2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AZ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AY2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AY2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BA$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AZ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AZ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BB$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BA2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BA2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BC$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BB2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BB2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BD$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BC2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BC2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BE$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BD2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BD2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BF$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BE2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BE2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BG$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BF2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BF2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},null,18]
["Asset 18",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((R$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Q2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Q2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((S$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:R2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:R2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((T$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:S2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:S2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((U$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:T2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:T2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((V$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:U2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:U2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((W$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:V2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:V2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((X$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:W2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:W2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((Y$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:X2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:X2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((Z$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Y2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Y2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AA$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Z2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Z2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AB$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AA2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AA2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AC$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AB2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AB2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AD$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AC2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AC2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AE$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AD2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AD2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AF$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AE2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AE2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AG$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AF2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AF2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AH$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AG2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AG2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AI$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AH2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AH2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AJ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AI2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AI2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AK$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AJ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AJ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AL$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AK2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AK2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AM$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AL2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AL2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AN$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AM2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AM2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AO$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AN2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AN2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AP$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AO2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AO2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AQ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AP2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AP2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AR$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AQ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AQ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AS$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AR2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AR2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AT$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AS2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AS2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AU$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AT2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AT2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AV$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AU2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AU2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AW$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AV2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AV2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AX$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AW2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AW2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AY$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AX2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AX2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AZ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AY2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AY2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BA$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AZ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AZ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BB$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BA2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BA2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BC$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BB2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BB2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BD$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BC2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BC2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BE$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BD2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BD2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BF$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BE2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BE2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BG$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BF2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BF2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},null,18]
["Asset 18",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((U$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:T2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:T2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((V$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:U2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:U2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((W$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:V2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:V2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((X$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:W2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:W2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((Y$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:X2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:X2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((Z$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Y2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Y2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AA$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Z2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Z2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AB$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AA2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AA2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AC$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AB2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AB2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AD$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AC2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AC2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AE$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AD2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AD2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AF$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AE2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AE2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AG$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AF2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AF2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AH$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AG2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AG2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AI$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AH2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AH2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AJ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AI2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AI2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AK$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AJ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AJ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AL$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AK2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AK2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AM$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AL2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AL2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AN$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AM2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AM2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AO$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AN2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AN2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AP$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AO2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AO2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AQ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AP2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AP2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AR$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AQ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AQ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AS$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AR2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AR2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AT$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AS2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AS2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AU$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AT2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AT2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AV$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AU2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AU2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AW$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AV2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AV2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AX$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AW2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AW2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AY$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AX2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AX2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AZ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AY2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AY2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BA$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AZ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AZ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BB$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BA2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BA2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BC$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BB2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BB2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BD$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BC2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BC2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BE$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BD2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BD2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BF$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BE2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BE2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BG$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BF2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BF2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},null,18]
["Asset 18",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AD$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AC2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AC2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AE$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AD2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AD2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AF$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AE2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AE2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AG$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AF2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AF2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AH$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AG2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AG2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AI$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AH2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AH2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AJ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AI2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AI2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AK$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AJ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AJ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AL$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AK2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AK2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AM$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AL2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AL2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AN$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AM2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AM2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AO$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AN2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AN2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AP$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AO2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AO2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AQ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AP2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AP2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AR$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AQ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AQ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AS$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AR2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AR2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AT$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AS2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AS2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AU$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AT2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AT2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AV$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AU2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AU2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AW$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AV2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AV2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AX$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AW2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AW2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AY$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AX2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AX2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AZ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AY2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AY2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BA$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AZ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AZ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BB$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BA2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BA2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BC$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BB2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BB2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BD$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BC2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BC2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BE$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BD2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BD2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BF$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BE2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BE2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BG$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BF2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BF2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},null,18]
["Asset 18",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AJ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AI2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AI2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AK$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AJ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AJ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AL$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AK2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AK2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AM$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AL2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AL2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AN$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AM2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AM2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AO$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AN2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AN2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AP$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AO2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AO2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AQ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AP2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AP2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AR$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AQ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AQ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AS$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AR2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AR2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AT$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AS2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AS2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AU$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AT2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AT2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AV$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AU2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AU2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AW$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AV2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AV2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AX$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AW2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AW2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AY$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AX2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AX2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AZ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AY2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AY2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BA$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AZ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AZ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BB$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BA2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BA2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BC$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BB2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BB2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BD$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BC2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BC2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BE$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BD2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BD2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BF$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BE2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BE2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BG$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BF2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BF2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},null,18]
["Asset 18",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AM$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AL2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AL2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AN$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AM2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AM2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AO$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AN2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AN2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AP$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AO2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AO2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AQ$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AP2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AP2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AR$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AQ2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AQ2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AS$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AR2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AR2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AT$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AS2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AS2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AU$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AT2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AT2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AV$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AU2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AU2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AW$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AV2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AV2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AX$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AW2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AW2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AY$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AX2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AX2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AZ$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AY2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AY2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BA$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AZ2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AZ2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BB$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BA2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BA2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BC$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BB2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BB2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BD$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BC2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BC2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BE$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BD2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BD2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BF$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BE2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BE2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BG$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BF2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BF2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},null,18]
["Asset 18",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AV$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AU2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AU2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AW$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AV2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AV2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AX$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AW2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AW2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AY$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AX2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AX2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AZ$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AY2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AY2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BA$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AZ2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AZ2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BB$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BA2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BA2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BC$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BB2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BB2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BD$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BC2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BC2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BE$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BD2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BD2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BF$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BE2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BE2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BG$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BF2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BF2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},null,18]
["Asset 18",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BB$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BA2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BA2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BC$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BB2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BB2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BD$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BC2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BC2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BE$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BD2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BD2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BF$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BE2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BE2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BG$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BF2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BF2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},null,18]
[{"$f":"\"Asset \"&BI2815","v":"Asset 19"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((E$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:D2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:D2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((F$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:E2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:E2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((G$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:F2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:F2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((H$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:G2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:G2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((I$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:H2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:H2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((J$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:I2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:I2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((K$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:J2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:J2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((L$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:K2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:K2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((M$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:L2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:L2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((N$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:M2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:M2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((O$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:N2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:N2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((P$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:O2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:O2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Q$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:P2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:P2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((R$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Q2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Q2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((S$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:R2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:R2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((T$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:S2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:S2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((U$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:T2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:T2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((V$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:U2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:U2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((W$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:V2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:V2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((X$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:W2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:W2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Y$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:X2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:X2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Z$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Y2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Y2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AA$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Z2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Z2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AB$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AA2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AA2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AC$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AB2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AB2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AD$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AC2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AC2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AE$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AD2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AD2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AF$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AE2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AE2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AG$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AF2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AF2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AH$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AG2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AG2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AI$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AH2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AH2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AJ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AI2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AI2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AK$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AJ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AJ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AL$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AK2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AK2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AM$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AL2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AL2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AN$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AM2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AM2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AO$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AN2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AN2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AP$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AO2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AO2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AQ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AP2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AP2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AR$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AQ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AQ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AS$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AR2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AR2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AT$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AS2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AS2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AU$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AT2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AT2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AV$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AU2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AU2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AW$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AV2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AV2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AX$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AW2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AW2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AY$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AX2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AX2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AZ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AY2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AY2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BA$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AZ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AZ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BB$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BA2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BA2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BC$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BB2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BB2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BD$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BC2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BC2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BE$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BD2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BD2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BF$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BE2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BE2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BG$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BF2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BF2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},null,19]
["Asset 19",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((J$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:I2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:I2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((K$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:J2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:J2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((L$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:K2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:K2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((M$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:L2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:L2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((N$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:M2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:M2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((O$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:N2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:N2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((P$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:O2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:O2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Q$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:P2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:P2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((R$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Q2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Q2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((S$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:R2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:R2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((T$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:S2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:S2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((U$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:T2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:T2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((V$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:U2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:U2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((W$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:V2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:V2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((X$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:W2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:W2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Y$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:X2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:X2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Z$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Y2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Y2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AA$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Z2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Z2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AB$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AA2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AA2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AC$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AB2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AB2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AD$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AC2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AC2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AE$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AD2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AD2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AF$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AE2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AE2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AG$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AF2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AF2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AH$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AG2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AG2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AI$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AH2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AH2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AJ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AI2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AI2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AK$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AJ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AJ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AL$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AK2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AK2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AM$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AL2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AL2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AN$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AM2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AM2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AO$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AN2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AN2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AP$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AO2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AO2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AQ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AP2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AP2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AR$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AQ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AQ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AS$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AR2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AR2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AT$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AS2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AS2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AU$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AT2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AT2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AV$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AU2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AU2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AW$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AV2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AV2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AX$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AW2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AW2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AY$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AX2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AX2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AZ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AY2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AY2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BA$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AZ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AZ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BB$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BA2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BA2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BC$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BB2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BB2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BD$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BC2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BC2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BE$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BD2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BD2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BF$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BE2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BE2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BG$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BF2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BF2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},null,19]
["Asset 19",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((N$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:M2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:M2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((O$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:N2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:N2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((P$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:O2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:O2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Q$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:P2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:P2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((R$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Q2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Q2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((S$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:R2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:R2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((T$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:S2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:S2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((U$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:T2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:T2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((V$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:U2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:U2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((W$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:V2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:V2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((X$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:W2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:W2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Y$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:X2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:X2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Z$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Y2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Y2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AA$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Z2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Z2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AB$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AA2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AA2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AC$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AB2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AB2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AD$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AC2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AC2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AE$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AD2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AD2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AF$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AE2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AE2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AG$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AF2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AF2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AH$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AG2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AG2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AI$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AH2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AH2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AJ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AI2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AI2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AK$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AJ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AJ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AL$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AK2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AK2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AM$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AL2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AL2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AN$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AM2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AM2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AO$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AN2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AN2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AP$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AO2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AO2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AQ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AP2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AP2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AR$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AQ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AQ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AS$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AR2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AR2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AT$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AS2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AS2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AU$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AT2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AT2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AV$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AU2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AU2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AW$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AV2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AV2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AX$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AW2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AW2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AY$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AX2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AX2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AZ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AY2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AY2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BA$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AZ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AZ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BB$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BA2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BA2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BC$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BB2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BB2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BD$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BC2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BC2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BE$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BD2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BD2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BF$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BE2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BE2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BG$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BF2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BF2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},null,19]
["Asset 19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((W$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:V2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:V2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((X$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:W2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:W2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((Y$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:X2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:X2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((Z$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Y2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Y2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AA$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Z2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Z2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AB$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AA2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AA2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AC$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AB2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AB2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AD$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AC2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AC2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AE$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AD2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AD2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AF$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AE2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AE2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AG$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AF2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AF2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AH$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AG2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AG2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AI$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AH2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AH2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AJ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AI2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AI2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AK$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AJ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AJ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AL$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AK2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AK2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AM$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AL2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AL2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AN$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AM2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AM2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AO$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AN2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AN2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AP$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AO2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AO2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AQ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AP2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AP2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AR$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AQ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AQ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AS$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AR2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AR2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AT$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AS2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AS2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AU$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AT2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AT2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AV$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AU2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AU2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AW$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AV2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AV2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AX$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AW2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AW2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AY$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AX2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AX2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AZ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AY2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AY2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BA$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AZ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AZ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BB$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BA2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BA2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BC$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BB2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BB2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BD$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BC2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BC2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BE$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BD2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BD2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BF$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BE2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BE2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BG$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BF2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BF2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},null,19]
["Asset 19",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AD$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AC2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AC2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AE$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AD2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AD2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AF$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AE2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AE2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AG$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AF2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AF2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AH$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AG2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AG2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AI$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AH2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AH2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AJ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AI2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AI2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AK$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AJ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AJ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AL$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AK2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AK2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AM$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AL2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AL2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AN$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AM2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AM2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AO$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AN2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AN2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AP$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AO2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AO2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AQ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AP2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AP2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AR$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AQ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AQ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AS$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AR2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AR2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AT$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AS2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AS2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AU$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AT2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AT2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AV$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AU2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AU2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AW$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AV2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AV2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AX$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AW2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AW2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AY$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AX2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AX2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AZ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AY2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AY2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BA$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AZ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AZ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BB$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BA2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BA2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BC$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BB2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BB2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BD$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BC2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BC2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BE$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BD2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BD2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BF$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BE2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BE2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BG$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BF2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BF2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},null,19]
["Asset 19",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AH$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AG2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AG2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AI$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AH2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AH2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AJ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AI2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AI2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AK$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AJ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AJ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AL$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AK2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AK2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AM$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AL2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AL2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AN$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AM2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AM2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AO$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AN2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AN2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AP$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AO2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AO2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AQ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AP2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AP2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AR$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AQ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AQ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AS$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AR2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AR2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AT$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AS2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AS2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AU$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AT2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AT2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AV$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AU2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AU2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AW$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AV2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AV2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AX$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AW2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AW2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AY$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AX2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AX2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AZ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AY2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AY2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BA$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AZ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AZ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BB$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BA2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BA2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BC$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BB2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BB2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BD$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BC2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BC2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BE$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BD2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BD2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BF$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BE2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BE2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BG$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BF2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BF2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},null,19]
["Asset 19",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AO$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AN2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AN2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AP$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AO2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AO2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AQ$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AP2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AP2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AR$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AQ2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AQ2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AS$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AR2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AR2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AT$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AS2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AS2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AU$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AT2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AT2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AV$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AU2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AU2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AW$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AV2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AV2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AX$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AW2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AW2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AY$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AX2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AX2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AZ$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AY2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AY2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BA$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AZ2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AZ2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BB$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BA2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BA2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BC$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BB2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BB2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BD$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BC2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BC2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BE$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BD2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BD2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BF$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BE2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BE2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BG$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BF2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BF2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},null,19]
["Asset 19",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AV$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AU2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AU2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AW$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AV2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AV2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AX$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AW2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AW2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AY$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AX2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AX2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AZ$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AY2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AY2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BA$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AZ2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AZ2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BB$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BA2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BA2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BC$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BB2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BB2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BD$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BC2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BC2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BE$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BD2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BD2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BF$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BE2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BE2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BG$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BF2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BF2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},null,19]
["Asset 19",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((AZ$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AY2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AY2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BA$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AZ2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AZ2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BB$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BA2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BA2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BC$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BB2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BB2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BD$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BC2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BC2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BE$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BD2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BD2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BF$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BE2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BE2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BG$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BF2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BF2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},null,19]
[{"$f":"\"Asset \"&BI2867","v":"Asset 20"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((E$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:D2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:D2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((F$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:E2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:E2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((G$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:F2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:F2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((H$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:G2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:G2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((I$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:H2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:H2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((J$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:I2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:I2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((K$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:J2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:J2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((L$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:K2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:K2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((M$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:L2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:L2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((N$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:M2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:M2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((O$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:N2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:N2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((P$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:O2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:O2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Q$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:P2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:P2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((R$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Q2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Q2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((S$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:R2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:R2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((T$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:S2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:S2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((U$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:T2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:T2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((V$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:U2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:U2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((W$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:V2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:V2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((X$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:W2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:W2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Y$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:X2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:X2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Z$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Y2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Y2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AA$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Z2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Z2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AB$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AA2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AA2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AC$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AB2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AB2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AD$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AC2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AC2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AE$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AD2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AD2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AF$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AE2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AE2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AG$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AF2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AF2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AH$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AG2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AG2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AI$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AH2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AH2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AJ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AI2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AI2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AK$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AJ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AJ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AL$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AK2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AK2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AM$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AL2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AL2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AN$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AM2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AM2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AO$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AN2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AN2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AP$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AO2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AO2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AQ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AP2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AP2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AR$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AQ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AQ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AS$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AR2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AR2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AT$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AS2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AS2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AU$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AT2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AT2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AV$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AU2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AU2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AW$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AV2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AV2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AX$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AW2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AW2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AY$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AX2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AX2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AZ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AY2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AY2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BA$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AZ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AZ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BB$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BA2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BA2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BC$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BB2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BB2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BD$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BC2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BC2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BE$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BD2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BD2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BF$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BE2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BE2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BG$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BF2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BF2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},null,20]
["Asset 20",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((H$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:G2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:G2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((I$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:H2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:H2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((J$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:I2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:I2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((K$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:J2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:J2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((L$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:K2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:K2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((M$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:L2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:L2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((N$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:M2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:M2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((O$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:N2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:N2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((P$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:O2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:O2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Q$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:P2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:P2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((R$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Q2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Q2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((S$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:R2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:R2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((T$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:S2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:S2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((U$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:T2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:T2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((V$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:U2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:U2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((W$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:V2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:V2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((X$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:W2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:W2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Y$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:X2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:X2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Z$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Y2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Y2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AA$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Z2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Z2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AB$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AA2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AA2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AC$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AB2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AB2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AD$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AC2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AC2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AE$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AD2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AD2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AF$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AE2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AE2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AG$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AF2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AF2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AH$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AG2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AG2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AI$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AH2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AH2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AJ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AI2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AI2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AK$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AJ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AJ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AL$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AK2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AK2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AM$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AL2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AL2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AN$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AM2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AM2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AO$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AN2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AN2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AP$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AO2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AO2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AQ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AP2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AP2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AR$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AQ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AQ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AS$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AR2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AR2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AT$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AS2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AS2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AU$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AT2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AT2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AV$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AU2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AU2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AW$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AV2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AV2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AX$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AW2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AW2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AY$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AX2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AX2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AZ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AY2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AY2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BA$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AZ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AZ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BB$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BA2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BA2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BC$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BB2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BB2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BD$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BC2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BC2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BE$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BD2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BD2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BF$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BE2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BE2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BG$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BF2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BF2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},null,20]
["Asset 20",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Q$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:P2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:P2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((R$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Q2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Q2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((S$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:R2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:R2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((T$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:S2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:S2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((U$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:T2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:T2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((V$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:U2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:U2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((W$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:V2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:V2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((X$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:W2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:W2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Y$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:X2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:X2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Z$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Y2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Y2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AA$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Z2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Z2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AB$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AA2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AA2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AC$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AB2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AB2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AD$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AC2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AC2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AE$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AD2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AD2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AF$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AE2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AE2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AG$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AF2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AF2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AH$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AG2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AG2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AI$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AH2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AH2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AJ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AI2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AI2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AK$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AJ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AJ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AL$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AK2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AK2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AM$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AL2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AL2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AN$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AM2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AM2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AO$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AN2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AN2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AP$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AO2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AO2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AQ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AP2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AP2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AR$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AQ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AQ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AS$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AR2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AR2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AT$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AS2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AS2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AU$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AT2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AT2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AV$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AU2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AU2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AW$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AV2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AV2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AX$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AW2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AW2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AY$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AX2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AX2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AZ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AY2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AY2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BA$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AZ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AZ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BB$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BA2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BA2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BC$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BB2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BB2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BD$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BC2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BC2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BE$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BD2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BD2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BF$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BE2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BE2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BG$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BF2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BF2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},null,20]
["Asset 20",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((T$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:S2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:S2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((U$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:T2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:T2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((V$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:U2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:U2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((W$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:V2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:V2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((X$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:W2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:W2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((Y$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:X2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:X2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((Z$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Y2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Y2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AA$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Z2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Z2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AB$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AA2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AA2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AC$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AB2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AB2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AD$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AC2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AC2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AE$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AD2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AD2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AF$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AE2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AE2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AG$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AF2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AF2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AH$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AG2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AG2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AI$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AH2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AH2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AJ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AI2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AI2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AK$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AJ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AJ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AL$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AK2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AK2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AM$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AL2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AL2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AN$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AM2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AM2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AO$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AN2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AN2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AP$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AO2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AO2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AQ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AP2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AP2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AR$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AQ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AQ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AS$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AR2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AR2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AT$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AS2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AS2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AU$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AT2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AT2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AV$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AU2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AU2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AW$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AV2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AV2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AX$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AW2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AW2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AY$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AX2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AX2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AZ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AY2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AY2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BA$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AZ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AZ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BB$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BA2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BA2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BC$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BB2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BB2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BD$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BC2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BC2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BE$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BD2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BD2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BF$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BE2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BE2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BG$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BF2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BF2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},null,20]
["Asset 20",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((Z$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Y2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Y2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AA$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Z2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Z2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AB$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AA2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AA2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AC$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AB2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AB2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AD$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AC2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AC2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AE$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AD2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AD2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AF$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AE2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AE2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AG$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AF2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AF2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AH$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AG2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AG2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AI$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AH2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AH2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AJ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AI2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AI2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AK$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AJ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AJ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AL$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AK2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AK2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AM$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AL2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AL2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AN$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AM2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AM2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AO$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AN2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AN2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AP$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AO2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AO2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AQ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AP2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AP2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AR$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AQ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AQ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AS$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AR2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AR2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AT$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AS2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AS2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AU$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AT2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AT2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AV$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AU2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AU2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AW$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AV2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AV2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AX$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AW2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AW2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AY$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AX2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AX2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AZ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AY2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AY2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BA$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AZ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AZ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BB$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BA2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BA2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BC$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BB2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BB2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BD$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BC2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BC2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BE$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BD2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BD2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BF$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BE2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BE2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BG$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BF2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BF2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},null,20]
["Asset 20",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AG$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AF2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AF2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AH$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AG2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AG2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AI$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AH2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AH2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AJ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AI2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AI2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AK$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AJ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AJ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AL$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AK2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AK2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AM$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AL2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AL2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AN$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AM2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AM2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AO$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AN2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AN2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AP$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AO2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AO2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AQ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AP2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AP2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AR$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AQ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AQ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AS$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AR2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AR2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AT$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AS2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AS2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AU$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AT2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AT2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AV$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AU2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AU2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AW$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AV2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AV2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AX$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AW2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AW2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AY$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AX2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AX2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AZ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AY2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AY2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BA$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AZ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AZ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BB$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BA2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BA2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BC$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BB2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BB2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BD$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BC2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BC2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BE$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BD2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BD2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BF$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BE2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BE2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BG$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BF2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BF2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},null,20]
["Asset 20",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AL$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AK2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AK2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AM$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AL2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AL2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AN$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AM2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AM2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AO$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AN2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AN2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AP$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AO2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AO2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AQ$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AP2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AP2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AR$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AQ2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AQ2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AS$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AR2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AR2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AT$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AS2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AS2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AU$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AT2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AT2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AV$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AU2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AU2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AW$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AV2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AV2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AX$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AW2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AW2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AY$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AX2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AX2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AZ$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AY2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AY2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BA$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AZ2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AZ2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BB$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BA2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BA2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BC$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BB2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BB2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BD$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BC2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BC2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BE$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BD2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BD2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BF$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BE2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BE2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BG$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BF2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BF2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},null,20]
["Asset 20",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AR$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AQ2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AQ2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AS$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AR2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AR2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AT$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AS2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AS2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AU$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AT2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AT2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AV$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AU2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AU2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AW$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AV2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AV2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AX$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AW2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AW2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AY$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AX2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AX2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AZ$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AY2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AY2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BA$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AZ2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AZ2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BB$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BA2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BA2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BC$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BB2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BB2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BD$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BC2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BC2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BE$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BD2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BD2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BF$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BE2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BE2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BG$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BF2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BF2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},null,20]
["Asset 20",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((AY$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AX2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AX2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((AZ$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AY2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AY2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BA$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AZ2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AZ2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BB$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BA2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BA2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BC$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BB2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BB2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BD$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BC2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BC2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BE$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BD2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BD2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BF$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BE2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BE2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BG$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BF2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BF2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},null,20]
["Asset 20",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BB$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BA2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BA2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BC$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BB2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BB2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BD$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BC2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BC2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BE$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BD2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BD2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BF$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BE2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BE2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BG$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BF2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BF2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},null,20]
["Asset 21",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((J$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:I2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:I2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((K$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:J2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:J2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((L$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:K2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:K2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((M$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:L2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:L2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((N$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:M2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:M2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((O$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:N2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:N2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((P$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:O2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:O2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Q$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:P2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:P2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((R$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Q2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Q2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((S$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:R2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:R2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((T$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:S2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:S2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((U$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:T2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:T2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((V$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:U2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:U2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((W$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:V2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:V2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((X$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:W2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:W2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Y$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:X2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:X2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Z$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Y2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Y2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AA$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Z2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Z2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AB$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AA2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AA2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AC$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AB2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AB2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AD$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AC2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AC2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AE$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AD2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AD2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AF$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AE2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AE2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AG$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AF2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AF2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AH$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AG2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AG2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AI$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AH2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AH2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AJ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AI2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AI2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AK$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AJ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AJ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AL$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AK2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AK2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AM$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AL2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AL2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AN$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AM2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AM2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AO$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AN2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AN2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AP$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AO2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AO2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AQ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AP2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AP2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AR$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AQ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AQ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AS$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AR2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AR2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AT$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AS2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AS2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AU$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AT2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AT2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AV$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AU2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AU2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AW$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AV2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AV2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AX$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AW2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AW2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AY$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AX2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AX2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AZ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AY2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AY2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BA$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AZ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AZ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BB$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BA2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BA2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BC$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BB2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BB2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BD$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BC2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BC2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BE$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BD2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BD2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BF$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BE2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BE2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BG$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BF2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BF2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},null,21]
["Asset 21",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Q$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:P2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:P2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((R$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Q2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Q2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((S$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:R2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:R2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((T$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:S2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:S2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((U$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:T2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:T2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((V$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:U2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:U2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((W$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:V2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:V2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((X$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:W2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:W2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Y$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:X2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:X2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Z$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Y2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Y2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AA$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Z2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Z2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AB$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AA2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AA2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AC$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AB2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AB2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AD$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AC2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AC2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AE$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AD2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AD2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AF$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AE2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AE2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AG$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AF2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AF2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AH$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AG2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AG2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AI$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AH2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AH2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AJ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AI2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AI2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AK$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AJ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AJ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AL$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AK2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AK2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AM$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AL2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AL2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AN$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AM2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AM2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AO$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AN2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AN2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AP$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AO2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AO2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AQ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AP2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AP2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AR$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AQ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AQ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AS$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AR2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AR2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AT$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AS2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AS2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AU$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AT2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AT2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AV$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AU2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AU2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AW$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AV2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AV2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AX$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AW2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AW2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AY$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AX2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AX2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AZ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AY2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AY2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BA$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AZ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AZ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BB$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BA2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BA2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BC$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BB2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BB2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BD$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BC2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BC2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BE$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BD2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BD2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BF$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BE2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BE2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BG$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BF2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BF2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},null,21]
["Asset 21",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((T$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:S2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:S2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((U$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:T2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:T2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((V$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:U2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:U2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((W$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:V2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:V2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((X$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:W2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:W2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((Y$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:X2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:X2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((Z$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Y2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Y2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AA$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Z2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Z2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AB$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AA2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AA2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AC$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AB2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AB2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AD$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AC2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AC2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AE$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AD2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AD2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AF$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AE2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AE2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AG$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AF2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AF2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AH$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AG2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AG2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AI$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AH2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AH2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AJ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AI2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AI2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AK$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AJ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AJ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AL$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AK2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AK2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AM$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AL2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AL2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AN$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AM2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AM2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AO$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AN2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AN2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AP$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AO2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AO2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AQ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AP2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AP2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AR$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AQ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AQ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AS$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AR2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AR2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AT$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AS2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AS2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AU$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AT2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AT2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AV$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AU2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AU2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AW$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AV2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AV2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AX$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AW2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AW2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AY$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AX2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AX2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AZ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AY2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AY2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BA$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AZ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AZ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BB$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BA2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BA2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BC$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BB2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BB2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BD$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BC2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BC2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BE$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BD2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BD2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BF$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BE2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BE2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BG$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BF2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BF2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},null,21]
["Asset 21",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AC$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AB2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AB2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AD$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AC2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AC2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AE$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AD2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AD2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AF$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AE2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AE2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AG$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AF2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AF2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AH$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AG2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AG2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AI$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AH2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AH2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AJ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AI2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AI2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AK$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AJ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AJ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AL$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AK2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AK2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AM$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AL2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AL2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AN$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AM2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AM2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AO$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AN2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AN2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AP$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AO2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AO2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AQ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AP2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AP2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AR$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AQ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AQ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AS$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AR2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AR2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AT$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AS2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AS2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AU$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AT2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AT2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AV$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AU2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AU2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AW$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AV2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AV2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AX$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AW2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AW2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AY$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AX2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AX2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AZ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AY2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AY2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BA$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AZ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AZ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BB$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BA2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BA2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BC$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BB2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BB2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BD$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BC2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BC2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BE$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BD2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BD2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BF$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BE2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BE2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BG$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BF2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BF2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},null,21]
["Asset 21",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AI$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AH2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AH2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AJ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AI2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AI2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AK$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AJ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AJ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AL$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AK2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AK2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AM$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AL2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AL2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AN$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AM2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AM2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AO$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AN2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AN2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AP$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AO2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AO2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AQ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AP2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AP2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AR$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AQ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AQ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AS$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AR2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AR2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AT$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AS2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AS2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AU$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AT2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AT2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AV$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AU2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AU2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AW$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AV2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AV2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AX$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AW2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AW2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AY$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AX2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AX2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AZ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AY2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AY2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BA$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AZ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AZ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BB$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BA2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BA2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BC$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BB2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BB2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BD$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BC2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BC2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BE$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BD2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BD2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BF$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BE2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BE2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BG$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BF2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BF2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},null,21]
["Asset 21",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AL$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AK2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AK2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AM$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AL2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AL2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AN$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AM2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AM2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AO$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AN2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AN2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AP$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AO2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AO2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AQ$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AP2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AP2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AR$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AQ2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AQ2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AS$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AR2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AR2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AT$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AS2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AS2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AU$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AT2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AT2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AV$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AU2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AU2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AW$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AV2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AV2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AX$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AW2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AW2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AY$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AX2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AX2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AZ$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AY2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AY2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BA$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AZ2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AZ2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BB$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BA2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BA2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BC$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BB2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BB2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BD$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BC2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BC2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BE$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BD2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BD2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BF$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BE2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BE2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BG$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BF2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BF2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},null,21]
["Asset 21",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AS$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AR2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AR2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AT$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AS2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AS2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AU$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AT2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AT2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AV$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AU2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AU2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AW$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AV2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AV2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AX$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AW2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AW2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AY$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AX2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AX2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AZ$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AY2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AY2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BA$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AZ2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AZ2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BB$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BA2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BA2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BC$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BB2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BB2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BD$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BC2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BC2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BE$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BD2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BD2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BF$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BE2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BE2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BG$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BF2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BF2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},null,21]
["Asset 21",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AV$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AU2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AU2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AW$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AV2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AV2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AX$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AW2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AW2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AY$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AX2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AX2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AZ$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AY2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AY2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BA$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AZ2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AZ2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BB$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BA2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BA2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BC$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BB2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BB2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BD$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BC2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BC2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BE$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BD2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BD2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BF$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BE2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BE2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BG$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BF2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BF2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},null,21]
["Asset 21",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BB$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BA2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BA2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BC$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BB2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BB2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BD$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BC2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BC2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BE$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BD2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BD2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BF$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BE2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BE2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BG$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BF2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BF2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},null,21]
["Asset 22",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((K$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:J2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:J2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((L$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:K2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:K2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((M$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:L2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:L2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((N$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:M2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:M2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((O$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:N2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:N2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((P$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:O2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:O2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Q$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:P2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:P2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((R$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Q2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Q2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((S$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:R2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:R2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((T$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:S2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:S2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((U$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:T2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:T2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((V$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:U2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:U2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((W$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:V2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:V2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((X$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:W2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:W2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Y$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:X2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:X2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Z$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Y2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Y2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AA$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Z2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Z2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AB$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AA2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AA2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AC$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AB2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AB2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AD$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AC2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AC2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AE$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AD2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AD2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AF$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AE2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AE2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AG$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AF2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AF2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AH$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AG2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AG2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AI$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AH2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AH2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AJ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AI2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AI2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AK$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AJ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AJ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AL$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AK2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AK2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AM$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AL2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AL2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AN$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AM2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AM2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AO$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AN2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AN2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AP$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AO2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AO2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AQ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AP2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AP2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AR$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AQ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AQ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AS$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AR2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AR2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AT$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AS2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AS2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AU$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AT2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AT2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AV$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AU2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AU2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AW$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AV2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AV2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AX$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AW2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AW2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AY$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AX2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AX2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AZ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AY2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AY2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BA$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AZ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AZ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BB$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BA2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BA2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BC$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BB2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BB2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BD$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BC2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BC2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BE$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BD2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BD2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BF$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BE2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BE2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BG$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BF2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BF2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},null,22]
["Asset 22",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((N$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:M2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:M2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((O$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:N2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:N2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((P$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:O2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:O2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Q$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:P2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:P2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((R$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Q2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Q2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((S$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:R2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:R2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((T$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:S2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:S2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((U$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:T2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:T2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((V$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:U2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:U2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((W$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:V2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:V2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((X$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:W2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:W2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Y$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:X2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:X2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Z$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Y2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Y2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AA$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Z2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Z2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AB$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AA2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AA2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AC$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AB2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AB2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AD$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AC2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AC2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AE$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AD2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AD2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AF$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AE2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AE2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AG$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AF2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AF2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AH$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AG2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AG2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AI$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AH2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AH2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AJ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AI2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AI2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AK$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AJ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AJ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AL$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AK2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AK2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AM$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AL2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AL2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AN$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AM2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AM2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AO$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AN2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AN2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AP$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AO2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AO2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AQ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AP2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AP2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AR$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AQ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AQ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AS$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AR2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AR2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AT$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AS2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AS2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AU$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AT2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AT2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AV$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AU2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AU2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AW$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AV2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AV2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AX$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AW2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AW2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AY$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AX2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AX2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AZ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AY2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AY2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BA$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AZ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AZ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BB$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BA2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BA2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BC$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BB2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BB2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BD$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BC2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BC2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BE$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BD2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BD2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BF$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BE2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BE2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BG$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BF2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BF2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},null,22]
["Asset 22",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((T$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:S2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:S2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((U$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:T2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:T2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((V$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:U2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:U2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((W$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:V2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:V2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((X$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:W2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:W2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((Y$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:X2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:X2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((Z$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Y2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Y2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AA$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Z2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Z2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AB$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AA2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AA2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AC$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AB2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AB2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AD$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AC2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AC2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AE$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AD2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AD2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AF$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AE2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AE2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AG$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AF2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AF2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AH$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AG2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AG2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AI$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AH2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AH2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AJ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AI2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AI2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AK$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AJ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AJ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AL$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AK2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AK2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AM$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AL2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AL2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AN$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AM2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AM2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AO$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AN2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AN2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AP$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AO2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AO2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AQ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AP2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AP2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AR$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AQ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AQ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AS$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AR2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AR2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AT$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AS2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AS2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AU$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AT2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AT2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AV$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AU2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AU2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AW$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AV2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AV2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AX$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AW2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AW2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AY$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AX2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AX2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AZ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AY2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AY2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BA$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AZ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AZ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BB$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BA2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BA2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BC$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BB2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BB2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BD$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BC2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BC2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BE$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BD2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BD2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BF$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BE2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BE2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BG$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BF2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BF2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},null,22]
["Asset 22",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AC$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AB2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AB2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AD$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AC2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AC2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AE$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AD2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AD2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AF$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AE2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AE2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AG$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AF2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AF2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AH$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AG2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AG2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AI$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AH2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AH2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AJ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AI2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AI2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AK$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AJ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AJ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AL$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AK2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AK2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AM$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AL2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AL2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AN$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AM2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AM2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AO$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AN2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AN2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AP$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AO2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AO2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AQ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AP2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AP2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AR$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AQ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AQ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AS$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AR2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AR2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AT$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AS2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AS2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AU$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AT2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AT2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AV$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AU2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AU2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AW$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AV2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AV2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AX$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AW2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AW2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AY$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AX2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AX2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AZ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AY2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AY2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BA$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AZ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AZ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BB$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BA2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BA2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BC$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BB2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BB2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BD$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BC2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BC2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BE$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BD2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BD2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BF$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BE2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BE2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BG$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BF2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BF2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},null,22]
["Asset 22",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AF$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AE2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AE2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AG$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AF2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AF2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AH$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AG2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AG2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AI$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AH2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AH2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AJ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AI2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AI2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AK$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AJ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AJ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AL$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AK2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AK2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AM$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AL2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AL2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AN$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AM2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AM2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AO$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AN2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AN2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AP$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AO2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AO2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AQ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AP2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AP2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AR$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AQ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AQ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AS$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AR2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AR2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AT$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AS2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AS2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AU$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AT2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AT2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AV$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AU2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AU2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AW$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AV2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AV2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AX$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AW2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AW2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AY$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AX2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AX2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AZ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AY2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AY2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BA$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AZ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AZ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BB$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BA2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BA2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BC$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BB2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BB2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BD$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BC2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BC2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BE$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BD2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BD2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BF$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BE2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BE2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BG$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BF2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BF2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},null,22]
["Asset 22",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AL$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AK3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AK3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AM$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AL3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AL3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AN$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AM3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AM3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AO$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AN3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AN3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AP$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AO3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AO3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AQ$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AP3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AP3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AR$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AQ3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AQ3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AS$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AR3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AR3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AT$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AS3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AS3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AU$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AT3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AT3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AV$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AU3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AU3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AW$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AV3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AV3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AX$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AW3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AW3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AY$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AX3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AX3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AZ$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AY3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AY3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BA$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AZ3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AZ3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BB$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BA3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BA3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BC$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BB3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BB3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BD$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BC3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BC3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BE$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BD3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BD3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BF$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BE3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BE3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BG$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BF3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BF3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},null,22]
["Asset 22",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AO$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AN3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AN3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AP$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AO3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AO3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AQ$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AP3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AP3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AR$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AQ3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AQ3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AS$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AR3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AR3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AT$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AS3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AS3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AU$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AT3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AT3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AV$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AU3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AU3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AW$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AV3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AV3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AX$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AW3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AW3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AY$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AX3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AX3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AZ$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AY3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AY3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BA$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AZ3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AZ3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BB$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BA3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BA3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BC$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BB3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BB3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BD$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BC3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BC3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BE$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BD3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BD3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BF$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BE3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BE3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BG$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BF3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BF3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},null,22]
["Asset 22",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AV$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AU3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AU3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AW$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AV3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AV3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AX$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AW3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AW3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AY$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AX3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AX3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AZ$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AY3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AY3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BA$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AZ3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AZ3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BB$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BA3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BA3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BC$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BB3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BB3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BD$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BC3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BC3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BE$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BD3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BD3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BF$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BE3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BE3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BG$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BF3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BF3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},null,22]
[{"$f":"\"Asset \"&BI3023","v":"Asset 23"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((E$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:D3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:D3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((F$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:E3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:E3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((G$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:F3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:F3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((H$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:G3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:G3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((I$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:H3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:H3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((J$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:I3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:I3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((K$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:J3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:J3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((L$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:K3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:K3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((M$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:L3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:L3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((N$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:M3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:M3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((O$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:N3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:N3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((P$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:O3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:O3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Q$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:P3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:P3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((R$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Q3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Q3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((S$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:R3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:R3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((T$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:S3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:S3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((U$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:T3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:T3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((V$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:U3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:U3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((W$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:V3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:V3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((X$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:W3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:W3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Y$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:X3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:X3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Z$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Y3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Y3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AA$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Z3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Z3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AB$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AA3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AA3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AC$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AB3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AB3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AD$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AC3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AC3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AE$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AD3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AD3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AF$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AE3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AE3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AG$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AF3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AF3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AH$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AG3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AG3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AI$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AH3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AH3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AJ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AI3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AI3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AK$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AJ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AJ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AL$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AK3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AK3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AM$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AL3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AL3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AN$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AM3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AM3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AO$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AN3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AN3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AP$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AO3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AO3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AQ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AP3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AP3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AR$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AQ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AQ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AS$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AR3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AR3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AT$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AS3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AS3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AU$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AT3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AT3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AV$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AU3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AU3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AW$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AV3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AV3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AX$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AW3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AW3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AY$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AX3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AX3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AZ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AY3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AY3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BA$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AZ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AZ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BB$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BA3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BA3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BC$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BB3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BB3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BD$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BC3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BC3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BE$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BD3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BD3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BF$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BE3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BE3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BG$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BF3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BF3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},null,23]
["Asset 23",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((G$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:F3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:F3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((H$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:G3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:G3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((I$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:H3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:H3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((J$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:I3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:I3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((K$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:J3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:J3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((L$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:K3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:K3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((M$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:L3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:L3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((N$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:M3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:M3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((O$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:N3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:N3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((P$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:O3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:O3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Q$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:P3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:P3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((R$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Q3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Q3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((S$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:R3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:R3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((T$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:S3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:S3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((U$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:T3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:T3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((V$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:U3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:U3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((W$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:V3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:V3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((X$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:W3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:W3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Y$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:X3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:X3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Z$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Y3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Y3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AA$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Z3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Z3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AB$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AA3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AA3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AC$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AB3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AB3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AD$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AC3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AC3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AE$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AD3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AD3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AF$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AE3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AE3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AG$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AF3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AF3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AH$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AG3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AG3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AI$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AH3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AH3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AJ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AI3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AI3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AK$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AJ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AJ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AL$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AK3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AK3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AM$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AL3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AL3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AN$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AM3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AM3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AO$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AN3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AN3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AP$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AO3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AO3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AQ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AP3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AP3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AR$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AQ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AQ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AS$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AR3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AR3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AT$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AS3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AS3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AU$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AT3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AT3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AV$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AU3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AU3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AW$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AV3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AV3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AX$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AW3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AW3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AY$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AX3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AX3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AZ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AY3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AY3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BA$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AZ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AZ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BB$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BA3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BA3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BC$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BB3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BB3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BD$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BC3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BC3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BE$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BD3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BD3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BF$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BE3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BE3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BG$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BF3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BF3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},null,23]
["Asset 23",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((N$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:M3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:M3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((O$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:N3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:N3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((P$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:O3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:O3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Q$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:P3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:P3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((R$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Q3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Q3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((S$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:R3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:R3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((T$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:S3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:S3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((U$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:T3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:T3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((V$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:U3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:U3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((W$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:V3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:V3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((X$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:W3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:W3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Y$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:X3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:X3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Z$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Y3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Y3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AA$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Z3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Z3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AB$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AA3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AA3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AC$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AB3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AB3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AD$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AC3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AC3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AE$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AD3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AD3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AF$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AE3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AE3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AG$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AF3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AF3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AH$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AG3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AG3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AI$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AH3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AH3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AJ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AI3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AI3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AK$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AJ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AJ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AL$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AK3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AK3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AM$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AL3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AL3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AN$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AM3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AM3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AO$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AN3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AN3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AP$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AO3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AO3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AQ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AP3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AP3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AR$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AQ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AQ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AS$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AR3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AR3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AT$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AS3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AS3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AU$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AT3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AT3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AV$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AU3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AU3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AW$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AV3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AV3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AX$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AW3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AW3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AY$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AX3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AX3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AZ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AY3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AY3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BA$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AZ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AZ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BB$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BA3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BA3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BC$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BB3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BB3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BD$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BC3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BC3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BE$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BD3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BD3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BF$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BE3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BE3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BG$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BF3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BF3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},null,23]
["Asset 23",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((R$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Q3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Q3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((S$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:R3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:R3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((T$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:S3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:S3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((U$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:T3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:T3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((V$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:U3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:U3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((W$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:V3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:V3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((X$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:W3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:W3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((Y$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:X3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:X3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((Z$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Y3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Y3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AA$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Z3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Z3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AB$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AA3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AA3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AC$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AB3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AB3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AD$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AC3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AC3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AE$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AD3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AD3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AF$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AE3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AE3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AG$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AF3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AF3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AH$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AG3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AG3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AI$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AH3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AH3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AJ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AI3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AI3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AK$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AJ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AJ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AL$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AK3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AK3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AM$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AL3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AL3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AN$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AM3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AM3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AO$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AN3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AN3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AP$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AO3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AO3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AQ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AP3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AP3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AR$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AQ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AQ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AS$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AR3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AR3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AT$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AS3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AS3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AU$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AT3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AT3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AV$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AU3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AU3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AW$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AV3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AV3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AX$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AW3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AW3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AY$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AX3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AX3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AZ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AY3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AY3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BA$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AZ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AZ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BB$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BA3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BA3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BC$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BB3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BB3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BD$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BC3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BC3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BE$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BD3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BD3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BF$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BE3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BE3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BG$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BF3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BF3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},null,23]
["Asset 23",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((Y$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:X3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:X3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((Z$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Y3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Y3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AA$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Z3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Z3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AB$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AA3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AA3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AC$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AB3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AB3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AD$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AC3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AC3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AE$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AD3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AD3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AF$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AE3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AE3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AG$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AF3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AF3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AH$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AG3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AG3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AI$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AH3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AH3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AJ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AI3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AI3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AK$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AJ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AJ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AL$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AK3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AK3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AM$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AL3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AL3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AN$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AM3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AM3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AO$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AN3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AN3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AP$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AO3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AO3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AQ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AP3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AP3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AR$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AQ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AQ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AS$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AR3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AR3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AT$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AS3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AS3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AU$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AT3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AT3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AV$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AU3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AU3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AW$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AV3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AV3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AX$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AW3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AW3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AY$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AX3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AX3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AZ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AY3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AY3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BA$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AZ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AZ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BB$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BA3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BA3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BC$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BB3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BB3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BD$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BC3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BC3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BE$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BD3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BD3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BF$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BE3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BE3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BG$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BF3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BF3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},null,23]
["Asset 23",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AF$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AE3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AE3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AG$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AF3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AF3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AH$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AG3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AG3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AI$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AH3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AH3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AJ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AI3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AI3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AK$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AJ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AJ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AL$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AK3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AK3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AM$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AL3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AL3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AN$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AM3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AM3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AO$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AN3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AN3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AP$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AO3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AO3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AQ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AP3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AP3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AR$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AQ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AQ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AS$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AR3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AR3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AT$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AS3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AS3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AU$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AT3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AT3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AV$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AU3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AU3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AW$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AV3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AV3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AX$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AW3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AW3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AY$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AX3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AX3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AZ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AY3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AY3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BA$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AZ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AZ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BB$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BA3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BA3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BC$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BB3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BB3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BD$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BC3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BC3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BE$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BD3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BD3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BF$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BE3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BE3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BG$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BF3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BF3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},null,23]
["Asset 23",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AI$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AH3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AH3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AJ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AI3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AI3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AK$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AJ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AJ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AL$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AK3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AK3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AM$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AL3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AL3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AN$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AM3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AM3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AO$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AN3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AN3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AP$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AO3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AO3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AQ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AP3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AP3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AR$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AQ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AQ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AS$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AR3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AR3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AT$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AS3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AS3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AU$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AT3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AT3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AV$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AU3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AU3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AW$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AV3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AV3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AX$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AW3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AW3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AY$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AX3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AX3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AZ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AY3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AY3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BA$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AZ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AZ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BB$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BA3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BA3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BC$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BB3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BB3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BD$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BC3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BC3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BE$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BD3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BD3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BF$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BE3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BE3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BG$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BF3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BF3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},null,23]
["Asset 23",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AQ$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AP3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AP3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AR$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AQ3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AQ3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AS$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AR3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AR3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AT$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AS3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AS3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AU$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AT3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AT3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AV$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AU3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AU3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AW$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AV3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AV3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AX$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AW3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AW3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AY$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AX3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AX3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AZ$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AY3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AY3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BA$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AZ3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AZ3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BB$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BA3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BA3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BC$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BB3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BB3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BD$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BC3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BC3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BE$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BD3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BD3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BF$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BE3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BE3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BG$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BF3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BF3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},null,23]
["Asset 23",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AX$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AW3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AW3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AY$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AX3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AX3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AZ$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AY3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AY3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BA$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AZ3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AZ3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BB$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BA3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BA3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BC$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BB3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BB3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BD$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BC3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BC3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BE$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BD3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BD3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BF$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BE3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BE3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BG$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BF3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BF3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},null,23]
["Asset 23",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BA$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:AZ3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:AZ3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BB$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BA3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BA3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BC$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BB3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BB3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BD$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BC3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BC3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BE$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BD3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BD3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BF$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BE3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BE3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BG$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BF3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BF3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},null,23]
["Asset 24",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((I$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:H3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:H3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((J$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:I3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:I3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((K$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:J3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:J3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((L$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:K3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:K3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((M$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:L3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:L3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((N$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:M3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:M3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((O$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:N3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:N3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((P$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:O3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:O3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Q$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:P3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:P3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((R$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Q3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Q3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((S$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:R3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:R3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((T$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:S3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:S3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((U$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:T3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:T3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((V$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:U3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:U3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((W$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:V3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:V3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((X$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:W3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:W3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Y$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:X3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:X3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Z$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Y3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Y3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AA$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Z3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Z3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AB$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AA3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AA3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AC$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AB3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AB3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AD$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AC3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AC3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AE$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AD3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AD3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AF$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AE3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AE3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AG$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AF3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AF3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AH$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AG3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AG3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AI$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AH3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AH3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AJ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AI3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AI3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AK$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AJ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AJ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AL$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AK3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AK3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AM$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AL3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AL3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AN$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AM3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AM3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AO$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AN3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AN3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AP$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AO3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AO3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AQ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AP3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AP3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AR$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AQ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AQ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AS$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AR3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AR3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AT$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AS3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AS3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AU$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AT3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AT3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AV$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AU3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AU3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AW$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AV3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AV3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AX$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AW3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AW3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AY$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AX3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AX3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AZ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AY3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AY3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BA$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AZ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AZ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BB$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BA3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BA3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BC$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BB3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BB3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BD$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BC3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BC3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BE$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BD3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BD3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BF$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BE3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BE3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BG$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BF3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BF3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},null,24]
["Asset 24",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((P$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:O3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:O3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Q$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:P3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:P3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((R$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Q3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Q3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((S$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:R3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:R3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((T$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:S3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:S3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((U$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:T3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:T3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((V$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:U3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:U3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((W$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:V3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:V3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((X$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:W3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:W3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Y$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:X3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:X3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Z$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Y3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Y3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AA$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Z3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Z3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AB$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AA3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AA3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AC$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AB3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AB3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AD$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AC3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AC3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AE$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AD3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AD3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AF$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AE3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AE3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AG$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AF3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AF3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AH$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AG3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AG3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AI$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AH3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AH3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AJ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AI3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AI3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AK$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AJ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AJ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AL$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AK3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AK3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AM$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AL3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AL3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AN$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AM3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AM3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AO$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AN3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AN3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AP$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AO3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AO3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AQ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AP3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AP3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AR$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AQ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AQ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AS$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AR3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AR3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AT$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AS3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AS3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AU$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AT3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AT3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AV$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AU3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AU3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AW$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AV3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AV3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AX$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AW3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AW3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AY$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AX3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AX3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AZ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AY3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AY3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BA$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AZ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AZ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BB$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BA3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BA3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BC$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BB3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BB3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BD$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BC3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BC3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BE$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BD3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BD3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BF$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BE3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BE3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BG$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BF3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BF3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},null,24]
["Asset 24",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Q$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:P3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:P3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((R$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Q3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Q3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((S$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:R3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:R3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((T$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:S3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:S3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((U$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:T3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:T3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((V$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:U3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:U3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((W$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:V3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:V3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((X$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:W3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:W3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Y$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:X3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:X3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Z$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Y3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Y3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AA$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Z3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Z3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AB$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AA3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AA3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AC$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AB3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AB3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AD$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AC3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AC3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AE$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AD3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AD3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AF$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AE3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AE3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AG$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AF3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AF3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AH$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AG3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AG3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AI$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AH3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AH3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AJ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AI3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AI3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AK$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AJ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AJ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AL$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AK3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AK3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AM$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AL3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AL3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AN$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AM3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AM3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AO$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AN3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AN3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AP$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AO3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AO3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AQ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AP3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AP3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AR$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AQ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AQ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AS$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AR3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AR3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AT$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AS3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AS3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AU$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AT3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AT3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AV$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AU3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AU3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AW$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AV3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AV3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AX$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AW3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AW3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AY$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AX3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AX3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AZ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AY3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AY3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BA$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AZ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AZ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BB$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BA3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BA3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BC$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BB3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BB3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BD$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BC3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BC3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BE$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BD3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BD3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BF$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BE3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BE3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BG$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BF3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BF3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},null,24]
["Asset 24",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((Z$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Y3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Y3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AA$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Z3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Z3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AB$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AA3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AA3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AC$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AB3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AB3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AD$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AC3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AC3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AE$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AD3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AD3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AF$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AE3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AE3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AG$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AF3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AF3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AH$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AG3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AG3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AI$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AH3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AH3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AJ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AI3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AI3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AK$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AJ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AJ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AL$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AK3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AK3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AM$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AL3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AL3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AN$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AM3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AM3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AO$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AN3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AN3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AP$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AO3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AO3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AQ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AP3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AP3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AR$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AQ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AQ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AS$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AR3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AR3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AT$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AS3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AS3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AU$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AT3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AT3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AV$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AU3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AU3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AW$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AV3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AV3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AX$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AW3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AW3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AY$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AX3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AX3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AZ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AY3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AY3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BA$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AZ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AZ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BB$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BA3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BA3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BC$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BB3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BB3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BD$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BC3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BC3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BE$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BD3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BD3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BF$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BE3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BE3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BG$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BF3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BF3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},null,24]
["Asset 24",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AG$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AF3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AF3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AH$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AG3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AG3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AI$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AH3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AH3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AJ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AI3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AI3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AK$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AJ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AJ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AL$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AK3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AK3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AM$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AL3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AL3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AN$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AM3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AM3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AO$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AN3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AN3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AP$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AO3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AO3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AQ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AP3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AP3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AR$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AQ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AQ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AS$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AR3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AR3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AT$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AS3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AS3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AU$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AT3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AT3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AV$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AU3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AU3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AW$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AV3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AV3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AX$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AW3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AW3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AY$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AX3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AX3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AZ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AY3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AY3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BA$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AZ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AZ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BB$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BA3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BA3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BC$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BB3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BB3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BD$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BC3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BC3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BE$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BD3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BD3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BF$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BE3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BE3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BG$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BF3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BF3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},null,24]
["Asset 24",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AI$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AH3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AH3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AJ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AI3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AI3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AK$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AJ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AJ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AL$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AK3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AK3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AM$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AL3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AL3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AN$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AM3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AM3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AO$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AN3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AN3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AP$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AO3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AO3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AQ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AP3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AP3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AR$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AQ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AQ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AS$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AR3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AR3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AT$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AS3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AS3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AU$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AT3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AT3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AV$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AU3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AU3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AW$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AV3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AV3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AX$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AW3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AW3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AY$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AX3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AX3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AZ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AY3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AY3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BA$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AZ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AZ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BB$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BA3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BA3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BC$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BB3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BB3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BD$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BC3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BC3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BE$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BD3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BD3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BF$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BE3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BE3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BG$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BF3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BF3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},null,24]
["Asset 24",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AR$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AQ3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AQ3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AS$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AR3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AR3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AT$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AS3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AS3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AU$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AT3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AT3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AV$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AU3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AU3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AW$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AV3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AV3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AX$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AW3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AW3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AY$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AX3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AX3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AZ$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AY3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AY3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BA$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AZ3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AZ3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BB$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BA3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BA3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BC$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BB3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BB3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BD$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BC3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BC3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BE$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BD3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BD3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BF$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BE3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BE3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BG$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BF3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BF3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},null,24]
["Asset 24",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AT$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AS3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AS3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AU$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AT3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AT3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AV$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AU3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AU3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AW$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AV3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AV3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AX$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AW3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AW3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AY$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AX3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AX3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AZ$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AY3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AY3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BA$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AZ3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AZ3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BB$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BA3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BA3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BC$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BB3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BB3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BD$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BC3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BC3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BE$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BD3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BD3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BF$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BE3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BE3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BG$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BF3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BF3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},null,24]
["Asset 24",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BA$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:AZ3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:AZ3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BB$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BA3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BA3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BC$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BB3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BB3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BD$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BC3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BC3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BE$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BD3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BD3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BF$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BE3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BE3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BG$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BF3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BF3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},null,24]
["Asset 25",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((J$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:I3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:I3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((K$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:J3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:J3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((L$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:K3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:K3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((M$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:L3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:L3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((N$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:M3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:M3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((O$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:N3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:N3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((P$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:O3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:O3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Q$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:P3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:P3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((R$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Q3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Q3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((S$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:R3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:R3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((T$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:S3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:S3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((U$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:T3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:T3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((V$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:U3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:U3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((W$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:V3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:V3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((X$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:W3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:W3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Y$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:X3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:X3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Z$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Y3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Y3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AA$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Z3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Z3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AB$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AA3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AA3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AC$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AB3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AB3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AD$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AC3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AC3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AE$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AD3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AD3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AF$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AE3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AE3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AG$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AF3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AF3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AH$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AG3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AG3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AI$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AH3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AH3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AJ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AI3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AI3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AK$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AJ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AJ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AL$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AK3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AK3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AM$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AL3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AL3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AN$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AM3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AM3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AO$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AN3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AN3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AP$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AO3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AO3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AQ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AP3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AP3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AR$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AQ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AQ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AS$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AR3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AR3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AT$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AS3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AS3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AU$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AT3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AT3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AV$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AU3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AU3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AW$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AV3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AV3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AX$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AW3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AW3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AY$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AX3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AX3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AZ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AY3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AY3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BA$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AZ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AZ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BB$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BA3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BA3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BC$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BB3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BB3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BD$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BC3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BC3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BE$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BD3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BD3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BF$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BE3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BE3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BG$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BF3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BF3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},null,25]
["Asset 25",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((K$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:J3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:J3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((L$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:K3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:K3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((M$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:L3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:L3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((N$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:M3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:M3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((O$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:N3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:N3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((P$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:O3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:O3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Q$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:P3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:P3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((R$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Q3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Q3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((S$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:R3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:R3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((T$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:S3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:S3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((U$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:T3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:T3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((V$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:U3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:U3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((W$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:V3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:V3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((X$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:W3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:W3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Y$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:X3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:X3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Z$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Y3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Y3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AA$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Z3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Z3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AB$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AA3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AA3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AC$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AB3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AB3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AD$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AC3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AC3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AE$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AD3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AD3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AF$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AE3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AE3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AG$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AF3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AF3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AH$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AG3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AG3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AI$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AH3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AH3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AJ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AI3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AI3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AK$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AJ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AJ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AL$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AK3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AK3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AM$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AL3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AL3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AN$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AM3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AM3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AO$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AN3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AN3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AP$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AO3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AO3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AQ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AP3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AP3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AR$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AQ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AQ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AS$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AR3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AR3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AT$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AS3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AS3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AU$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AT3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AT3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AV$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AU3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AU3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AW$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AV3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AV3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AX$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AW3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AW3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AY$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AX3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AX3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AZ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AY3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AY3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BA$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AZ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AZ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BB$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BA3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BA3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BC$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BB3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BB3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BD$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BC3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BC3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BE$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BD3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BD3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BF$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BE3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BE3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BG$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BF3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BF3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},null,25]
["Asset 25",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((S$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:R3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:R3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((T$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:S3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:S3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((U$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:T3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:T3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((V$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:U3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:U3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((W$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:V3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:V3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((X$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:W3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:W3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((Y$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:X3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:X3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((Z$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Y3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Y3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AA$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Z3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Z3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AB$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AA3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AA3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AC$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AB3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AB3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AD$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AC3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AC3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AE$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AD3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AD3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AF$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AE3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AE3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AG$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AF3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AF3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AH$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AG3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AG3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AI$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AH3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AH3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AJ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AI3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AI3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AK$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AJ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AJ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AL$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AK3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AK3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AM$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AL3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AL3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AN$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AM3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AM3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AO$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AN3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AN3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AP$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AO3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AO3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AQ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AP3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AP3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AR$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AQ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AQ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AS$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AR3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AR3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AT$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AS3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AS3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AU$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AT3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AT3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AV$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AU3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AU3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AW$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AV3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AV3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AX$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AW3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AW3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AY$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AX3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AX3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AZ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AY3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AY3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BA$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AZ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AZ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BB$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BA3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BA3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BC$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BB3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BB3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BD$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BC3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BC3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BE$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BD3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BD3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BF$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BE3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BE3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BG$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BF3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BF3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},null,25]
["Asset 25",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((V$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:U3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:U3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((W$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:V3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:V3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((X$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:W3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:W3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((Y$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:X3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:X3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((Z$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Y3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Y3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AA$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Z3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Z3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AB$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AA3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AA3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AC$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AB3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AB3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AD$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AC3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AC3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AE$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AD3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AD3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AF$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AE3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AE3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AG$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AF3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AF3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AH$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AG3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AG3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AI$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AH3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AH3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AJ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AI3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AI3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AK$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AJ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AJ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AL$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AK3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AK3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AM$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AL3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AL3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AN$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AM3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AM3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AO$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AN3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AN3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AP$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AO3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AO3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AQ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AP3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AP3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AR$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AQ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AQ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AS$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AR3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AR3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AT$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AS3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AS3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AU$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AT3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AT3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AV$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AU3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AU3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AW$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AV3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AV3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AX$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AW3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AW3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AY$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AX3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AX3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AZ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AY3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AY3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BA$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AZ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AZ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BB$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BA3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BA3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BC$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BB3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BB3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BD$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BC3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BC3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BE$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BD3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BD3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BF$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BE3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BE3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BG$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BF3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BF3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},null,25]
["Asset 25",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AC$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AB3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AB3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AD$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AC3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AC3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AE$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AD3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AD3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AF$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AE3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AE3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AG$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AF3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AF3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AH$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AG3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AG3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AI$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AH3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AH3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AJ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AI3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AI3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AK$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AJ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AJ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AL$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AK3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AK3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AM$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AL3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AL3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AN$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AM3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AM3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AO$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AN3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AN3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AP$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AO3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AO3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AQ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AP3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AP3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AR$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AQ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AQ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AS$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AR3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AR3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AT$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AS3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AS3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AU$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AT3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AT3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AV$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AU3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AU3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AW$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AV3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AV3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AX$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AW3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AW3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AY$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AX3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AX3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AZ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AY3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AY3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BA$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AZ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AZ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BB$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BA3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BA3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BC$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BB3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BB3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BD$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BC3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BC3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BE$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BD3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BD3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BF$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BE3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BE3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BG$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BF3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BF3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},null,25]
["Asset 25",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AK$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AJ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AJ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AL$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AK3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AK3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AM$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AL3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AL3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AN$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AM3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AM3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AO$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AN3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AN3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AP$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AO3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AO3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AQ$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AP3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AP3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AR$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AQ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AQ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AS$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AR3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AR3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AT$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AS3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AS3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AU$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AT3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AT3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AV$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AU3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AU3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AW$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AV3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AV3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AX$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AW3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AW3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AY$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AX3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AX3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AZ$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AY3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AY3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BA$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AZ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AZ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BB$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BA3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BA3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BC$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BB3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BB3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BD$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BC3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BC3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BE$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BD3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BD3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BF$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BE3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BE3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BG$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BF3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BF3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},null,25]
["Asset 25",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AN$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AM3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AM3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AO$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AN3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AN3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AP$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AO3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AO3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AQ$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AP3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AP3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AR$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AQ3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AQ3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AS$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AR3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AR3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AT$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AS3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AS3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AU$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AT3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AT3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AV$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AU3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AU3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AW$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AV3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AV3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AX$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AW3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AW3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AY$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AX3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AX3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AZ$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AY3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AY3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BA$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AZ3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AZ3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BB$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BA3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BA3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BC$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BB3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BB3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BD$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BC3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BC3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BE$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BD3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BD3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BF$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BE3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BE3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BG$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BF3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BF3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},null,25]
["Asset 25",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AU$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AT3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AT3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AV$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AU3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AU3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AW$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AV3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AV3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AX$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AW3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AW3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AY$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AX3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AX3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AZ$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AY3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AY3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BA$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AZ3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AZ3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BB$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BA3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BA3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BC$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BB3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BB3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BD$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BC3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BC3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BE$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BD3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BD3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BF$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BE3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BE3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BG$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BF3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BF3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},null,25]
[{"$f":"\"Asset \"&BI3177&\" - Tax depreciation\"","v":"Asset 25 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3126:C3176)","v":0},{"$f":"SUM(D3126:D3176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25]
[{"$f":"\"Asset \"&BI3178","v":"Asset 26"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1)+$B3178),(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax capex\",$A$7:$A$219,0),$B3178+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$232<=(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1)+$B3178),(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax capex\",$A$7:$A$219,0),$B3178+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26]
["Asset 26",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((M$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:L3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:L3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((N$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:M3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:M3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((O$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:N3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:N3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((P$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:O3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:O3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Q$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:P3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:P3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((R$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Q3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Q3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((S$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:R3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:R3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((T$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:S3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:S3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((U$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:T3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:T3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((V$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:U3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:U3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((W$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:V3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:V3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((X$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:W3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:W3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Y$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:X3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:X3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Z$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Y3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Y3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AA$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Z3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Z3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AB$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AA3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AA3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AC$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AB3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AB3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AD$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AC3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AC3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AE$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AD3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AD3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AF$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AE3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AE3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AG$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AF3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AF3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AH$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AG3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AG3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AI$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AH3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AH3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AJ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AI3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AI3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AK$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AJ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AJ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AL$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AK3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AK3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AM$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AL3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AL3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AN$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AM3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AM3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AO$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AN3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AN3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AP$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AO3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AO3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AQ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AP3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AP3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AR$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AQ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AQ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AS$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AR3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AR3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AT$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AS3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AS3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AU$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AT3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AT3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AV$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AU3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AU3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AW$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AV3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AV3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AX$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AW3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AW3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AY$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AX3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AX3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AZ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AY3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AY3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BA$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AZ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AZ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BB$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BA3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BA3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BC$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BB3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BB3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BD$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BC3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BC3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BE$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BD3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BD3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BF$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BE3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BE3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BG$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BF3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BF3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},null,26]
["Asset 26",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((P$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:O3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:O3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Q$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:P3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:P3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((R$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Q3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Q3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((S$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:R3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:R3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((T$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:S3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:S3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((U$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:T3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:T3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((V$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:U3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:U3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((W$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:V3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:V3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((X$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:W3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:W3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Y$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:X3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:X3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Z$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Y3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Y3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AA$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Z3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Z3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AB$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AA3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AA3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AC$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AB3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AB3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AD$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AC3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AC3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AE$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AD3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AD3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AF$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AE3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AE3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AG$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AF3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AF3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AH$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AG3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AG3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AI$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AH3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AH3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AJ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AI3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AI3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AK$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AJ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AJ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AL$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AK3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AK3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AM$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AL3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AL3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AN$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AM3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AM3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AO$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AN3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AN3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AP$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AO3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AO3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AQ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AP3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AP3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AR$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AQ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AQ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AS$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AR3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AR3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AT$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AS3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AS3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AU$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AT3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AT3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AV$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AU3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AU3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AW$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AV3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AV3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AX$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AW3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AW3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AY$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AX3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AX3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AZ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AY3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AY3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BA$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AZ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AZ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BB$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BA3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BA3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BC$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BB3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BB3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BD$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BC3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BC3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BE$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BD3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BD3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BF$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BE3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BE3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BG$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BF3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BF3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},null,26]
["Asset 26",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((W$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:V3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:V3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((X$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:W3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:W3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((Y$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:X3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:X3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((Z$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Y3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Y3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AA$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Z3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Z3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AB$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AA3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AA3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AC$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AB3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AB3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AD$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AC3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AC3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AE$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AD3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AD3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AF$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AE3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AE3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AG$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AF3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AF3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AH$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AG3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AG3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AI$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AH3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AH3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AJ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AI3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AI3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AK$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AJ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AJ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AL$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AK3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AK3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AM$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AL3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AL3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AN$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AM3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AM3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AO$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AN3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AN3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AP$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AO3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AO3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AQ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AP3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AP3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AR$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AQ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AQ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AS$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AR3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AR3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AT$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AS3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AS3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AU$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AT3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AT3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AV$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AU3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AU3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AW$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AV3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AV3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AX$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AW3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AW3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AY$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AX3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AX3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AZ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AY3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AY3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BA$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AZ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AZ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BB$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BA3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BA3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BC$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BB3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BB3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BD$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BC3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BC3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BE$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BD3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BD3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BF$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BE3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BE3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BG$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BF3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BF3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},null,26]
["Asset 26",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AE$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AD3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AD3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AF$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AE3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AE3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AG$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AF3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AF3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AH$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AG3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AG3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AI$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AH3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AH3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AJ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AI3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AI3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AK$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AJ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AJ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AL$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AK3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AK3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AM$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AL3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AL3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AN$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AM3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AM3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AO$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AN3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AN3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AP$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AO3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AO3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AQ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AP3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AP3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AR$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AQ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AQ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AS$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AR3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AR3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AT$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AS3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AS3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AU$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AT3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AT3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AV$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AU3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AU3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AW$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AV3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AV3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AX$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AW3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AW3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AY$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AX3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AX3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AZ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AY3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AY3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BA$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AZ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AZ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BB$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BA3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BA3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BC$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BB3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BB3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BD$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BC3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BC3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BE$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BD3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BD3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BF$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BE3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BE3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BG$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BF3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BF3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},null,26]
["Asset 26",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AL$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AK3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AK3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AM$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AL3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AL3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AN$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AM3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AM3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AO$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AN3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AN3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AP$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AO3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AO3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AQ$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AP3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AP3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AR$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AQ3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AQ3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AS$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AR3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AR3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AT$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AS3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AS3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AU$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AT3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AT3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AV$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AU3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AU3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AW$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AV3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AV3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AX$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AW3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AW3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AY$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AX3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AX3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AZ$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AY3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AY3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BA$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AZ3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AZ3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BB$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BA3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BA3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BC$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BB3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BB3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BD$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BC3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BC3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BE$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BD3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BD3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BF$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BE3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BE3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BG$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BF3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BF3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},null,26]
["Asset 26",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AO$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AN3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AN3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AP$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AO3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AO3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AQ$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AP3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AP3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AR$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AQ3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AQ3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AS$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AR3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AR3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AT$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AS3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AS3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AU$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AT3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AT3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AV$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AU3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AU3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AW$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AV3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AV3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AX$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AW3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AW3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AY$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AX3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AX3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AZ$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AY3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AY3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BA$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AZ3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AZ3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BB$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BA3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BA3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BC$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BB3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BB3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BD$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BC3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BC3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BE$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BD3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BD3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BF$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BE3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BE3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BG$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BF3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BF3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},null,26]
["Asset 26",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AW$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AV3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AV3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AX$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AW3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AW3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AY$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AX3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AX3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AZ$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AY3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AY3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BA$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AZ3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AZ3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BB$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BA3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BA3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BC$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BB3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BB3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BD$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BC3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BC3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BE$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BD3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BD3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BF$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BE3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BE3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BG$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BF3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BF3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},null,26]
["Asset 26",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AX$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AW3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AW3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AY$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AX3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AX3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AZ$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AY3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AY3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BA$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AZ3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AZ3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BB$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BA3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BA3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BC$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BB3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BB3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BD$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BC3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BC3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BE$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BD3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BD3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BF$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BE3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BE3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BG$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BF3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BF3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},null,26]
["Asset 27",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((G$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:F3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:F3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((H$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:G3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:G3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((I$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:H3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:H3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((J$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:I3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:I3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((K$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:J3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:J3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((L$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:K3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:K3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((M$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:L3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:L3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((N$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:M3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:M3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((O$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:N3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:N3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((P$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:O3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:O3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Q$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:P3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:P3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((R$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Q3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Q3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((S$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:R3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:R3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((T$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:S3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:S3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((U$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:T3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:T3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((V$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:U3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:U3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((W$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:V3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:V3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((X$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:W3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:W3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Y$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:X3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:X3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Z$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Y3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Y3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AA$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Z3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Z3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AB$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AA3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AA3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AC$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AB3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AB3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AD$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AC3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AC3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AE$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AD3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AD3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AF$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AE3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AE3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AG$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AF3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AF3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AH$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AG3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AG3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AI$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AH3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AH3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AJ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AI3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AI3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AK$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AJ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AJ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AL$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AK3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AK3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AM$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AL3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AL3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AN$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AM3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AM3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AO$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AN3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AN3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AP$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AO3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AO3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AQ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AP3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AP3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AR$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AQ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AQ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AS$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AR3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AR3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AT$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AS3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AS3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AU$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AT3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AT3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AV$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AU3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AU3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AW$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AV3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AV3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AX$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AW3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AW3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AY$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AX3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AX3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AZ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AY3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AY3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BA$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AZ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AZ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BB$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BA3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BA3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BC$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BB3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BB3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BD$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BC3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BC3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BE$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BD3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BD3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BF$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BE3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BE3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BG$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BF3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BF3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},null,27]
["Asset 27",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((M$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:L3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:L3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((N$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:M3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:M3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((O$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:N3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:N3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((P$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:O3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:O3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Q$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:P3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:P3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((R$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Q3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Q3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((S$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:R3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:R3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((T$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:S3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:S3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((U$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:T3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:T3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((V$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:U3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:U3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((W$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:V3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:V3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((X$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:W3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:W3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Y$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:X3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:X3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Z$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Y3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Y3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AA$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Z3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Z3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AB$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AA3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AA3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AC$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AB3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AB3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AD$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AC3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AC3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AE$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AD3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AD3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AF$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AE3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AE3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AG$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AF3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AF3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AH$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AG3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AG3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AI$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AH3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AH3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AJ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AI3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AI3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AK$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AJ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AJ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AL$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AK3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AK3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AM$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AL3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AL3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AN$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AM3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AM3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AO$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AN3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AN3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AP$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AO3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AO3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AQ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AP3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AP3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AR$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AQ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AQ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AS$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AR3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AR3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AT$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AS3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AS3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AU$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AT3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AT3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AV$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AU3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AU3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AW$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AV3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AV3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AX$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AW3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AW3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AY$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AX3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AX3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AZ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AY3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AY3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BA$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AZ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AZ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BB$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BA3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BA3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BC$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BB3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BB3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BD$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BC3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BC3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BE$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BD3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BD3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BF$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BE3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BE3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BG$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BF3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BF3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},null,27]
["Asset 27",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((P$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:O3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:O3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Q$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:P3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:P3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((R$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Q3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Q3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((S$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:R3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:R3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((T$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:S3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:S3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((U$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:T3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:T3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((V$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:U3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:U3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((W$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:V3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:V3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((X$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:W3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:W3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Y$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:X3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:X3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Z$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Y3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Y3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AA$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Z3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Z3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AB$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AA3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AA3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AC$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AB3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AB3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AD$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AC3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AC3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AE$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AD3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AD3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AF$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AE3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AE3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AG$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AF3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AF3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AH$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AG3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AG3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AI$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AH3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AH3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AJ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AI3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AI3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AK$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AJ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AJ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AL$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AK3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AK3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AM$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AL3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AL3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AN$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AM3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AM3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AO$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AN3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AN3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AP$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AO3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AO3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AQ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AP3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AP3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AR$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AQ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AQ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AS$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AR3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AR3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AT$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AS3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AS3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AU$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AT3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AT3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AV$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AU3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AU3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AW$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AV3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AV3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AX$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AW3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AW3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AY$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AX3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AX3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AZ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AY3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AY3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BA$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AZ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AZ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BB$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BA3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BA3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BC$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BB3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BB3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BD$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BC3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BC3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BE$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BD3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BD3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BF$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BE3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BE3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BG$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BF3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BF3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},null,27]
["Asset 27",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((Y$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:X3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:X3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((Z$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Y3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Y3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AA$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Z3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Z3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AB$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AA3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AA3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AC$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AB3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AB3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AD$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AC3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AC3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AE$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AD3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AD3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AF$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AE3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AE3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AG$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AF3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AF3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AH$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AG3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AG3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AI$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AH3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AH3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AJ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AI3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AI3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AK$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AJ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AJ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AL$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AK3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AK3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AM$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AL3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AL3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AN$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AM3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AM3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AO$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AN3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AN3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AP$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AO3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AO3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AQ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AP3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AP3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AR$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AQ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AQ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AS$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AR3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AR3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AT$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AS3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AS3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AU$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AT3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AT3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AV$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AU3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AU3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AW$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AV3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AV3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AX$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AW3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AW3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AY$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AX3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AX3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AZ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AY3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AY3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BA$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AZ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AZ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BB$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BA3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BA3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BC$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BB3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BB3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BD$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BC3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BC3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BE$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BD3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BD3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BF$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BE3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BE3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BG$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BF3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BF3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},null,27]
["Asset 27",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AA$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:Z3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:Z3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AB$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AA3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AA3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AC$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AB3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AB3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AD$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AC3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AC3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AE$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AD3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AD3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AF$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AE3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AE3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AG$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AF3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AF3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AH$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AG3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AG3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AI$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AH3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AH3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AJ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AI3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AI3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AK$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AJ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AJ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AL$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AK3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AK3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AM$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AL3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AL3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AN$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AM3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AM3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AO$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AN3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AN3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AP$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AO3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AO3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AQ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AP3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AP3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AR$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AQ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AQ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AS$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AR3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AR3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AT$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AS3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AS3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AU$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AT3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AT3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AV$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AU3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AU3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AW$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AV3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AV3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AX$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AW3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AW3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AY$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AX3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AX3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AZ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AY3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AY3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BA$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AZ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AZ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BB$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BA3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BA3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BC$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BB3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BB3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BD$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BC3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BC3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BE$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BD3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BD3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BF$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BE3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BE3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BG$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BF3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BF3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},null,27]
["Asset 27",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AH$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AG3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AG3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AI$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AH3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AH3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AJ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AI3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AI3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AK$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AJ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AJ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AL$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AK3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AK3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AM$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AL3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AL3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AN$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AM3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AM3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AO$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AN3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AN3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AP$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AO3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AO3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AQ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AP3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AP3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AR$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AQ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AQ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AS$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AR3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AR3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AT$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AS3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AS3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AU$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AT3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AT3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AV$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AU3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AU3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AW$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AV3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AV3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AX$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AW3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AW3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AY$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AX3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AX3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AZ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AY3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AY3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BA$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AZ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AZ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BB$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BA3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BA3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BC$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BB3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BB3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BD$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BC3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BC3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BE$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BD3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BD3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BF$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BE3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BE3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BG$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BF3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BF3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},null,27]
["Asset 27",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AQ$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AP3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AP3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AR$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AQ3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AQ3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AS$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AR3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AR3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AT$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AS3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AS3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AU$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AT3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AT3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AV$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AU3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AU3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AW$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AV3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AV3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AX$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AW3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AW3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AY$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AX3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AX3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AZ$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AY3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AY3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BA$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AZ3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AZ3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BB$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BA3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BA3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BC$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BB3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BB3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BD$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BC3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BC3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BE$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BD3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BD3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BF$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BE3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BE3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BG$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BF3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BF3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},null,27]
["Asset 27",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AR$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AQ3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AQ3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AS$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AR3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AR3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AT$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AS3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AS3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AU$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AT3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AT3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AV$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AU3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AU3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AW$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AV3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AV3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AX$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AW3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AW3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AY$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AX3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AX3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AZ$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AY3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AY3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BA$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AZ3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AZ3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BB$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BA3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BA3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BC$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BB3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BB3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BD$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BC3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BC3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BE$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BD3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BD3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BF$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BE3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BE3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BG$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BF3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BF3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},null,27]
["Asset 27",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((AY$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AX3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AX3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((AZ$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AY3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AY3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BA$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AZ3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AZ3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BB$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BA3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BA3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BC$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BB3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BB3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BD$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BC3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BC3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BE$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BD3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BD3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BF$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BE3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BE3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BG$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BF3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BF3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},null,27]
["Asset 28",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,28]
[{"$f":"\"Asset \"&BI3333&\" - Tax depreciation\"","v":"Asset 28 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3282:C3332)","v":0},{"$f":"SUM(D3282:D3332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 29",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax life\",$A$7:$A$219,0),$B3362+1)+$B3362),(INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax capex\",$A$7:$A$219,0),$B3362+1))*OFFSET($C$229,0,$B3362)/INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax life\",$A$7:$A$219,0),$B3362+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$232<=(INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax life\",$A$7:$A$219,0),$B3367+1)+$B3367),(INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax capex\",$A$7:$A$219,0),$B3367+1))*OFFSET($C$229,0,$B3367)/INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax life\",$A$7:$A$219,0),$B3367+1),0)","v":0},0,0,0,null,29]
["Asset 29",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=(INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax life\",$A$7:$A$219,0),$B3379+1)+$B3379),(INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax capex\",$A$7:$A$219,0),$B3379+1))*OFFSET($C$229,0,$B3379)/INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax life\",$A$7:$A$219,0),$B3379+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,29]
["Asset 29",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,29]
["Asset 29",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,29]
[{"$f":"\"Asset \"&BI3385&\" - Tax depreciation\"","v":"Asset 29 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3334:C3384)","v":0},{"$f":"SUM(D3334:D3384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
[{"$f":"\"Asset \"&BI3386","v":"Asset 30"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1)+$B3386),(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax capex\",$A$7:$A$219,0),$B3386+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$232<=(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1)+$B3386),(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax capex\",$A$7:$A$219,0),$B3386+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
[{"$f":"\"Asset \"&BI3387","v":"Asset 30"},1,null,null,{"$f":"IF(E$232<=(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1)+$B3387),(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax capex\",$A$7:$A$219,0),$B3387+1))*OFFSET($C$229,0,$B3387)/INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1),0)","v":0},{"$f":"IF(F$232<=(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1)+$B3387),(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax capex\",$A$7:$A$219,0),$B3387+1))*OFFSET($C$229,0,$B3387)/INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=(INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax life\",$A$7:$A$219,0),$B3391+1)+$B3391),(INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax capex\",$A$7:$A$219,0),$B3391+1))*OFFSET($C$229,0,$B3391)/INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax life\",$A$7:$A$219,0),$B3391+1),0)","v":0},0,0,0,0,0,0,0,0,null,30]
["Asset 30",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=(INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax life\",$A$7:$A$219,0),$B3392+1)+$B3392),(INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax capex\",$A$7:$A$219,0),$B3392+1))*OFFSET($C$229,0,$B3392)/INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax life\",$A$7:$A$219,0),$B3392+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI3351+1","v":30}]
["Asset 30",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax life\",$A$7:$A$219,0),$B3414+1)+$B3414),(INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax capex\",$A$7:$A$219,0),$B3414+1))*OFFSET($C$229,0,$B3414)/INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax life\",$A$7:$A$219,0),$B3414+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$232<=(INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax life\",$A$7:$A$219,0),$B3419+1)+$B3419),(INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax capex\",$A$7:$A$219,0),$B3419+1))*OFFSET($C$229,0,$B3419)/INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax life\",$A$7:$A$219,0),$B3419+1),0)","v":0},0,0,0,null,30]
["Asset 30",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=(INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax life\",$A$7:$A$219,0),$B3431+1)+$B3431),(INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax capex\",$A$7:$A$219,0),$B3431+1))*OFFSET($C$229,0,$B3431)/INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax life\",$A$7:$A$219,0),$B3431+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,30]
["Asset 30",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,30]
["Asset 30",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,30]
[{"$f":"\"Asset \"&BI3437&\" - Tax depreciation\"","v":"Asset 30 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3386:C3436)","v":0},{"$f":"SUM(D3386:D3436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Interest",null,{"$f":"C1868*0.6*$C$222","v":0},{"$f":"D234","v":10.378957339201063},10.165912435743028,10.614328336074488,8.4628455539174965,7.665229380598876,7.5808865285504998,7.4887426704838376,7.3785027987605947,7.2491009334424108,7.1296556160255262,7.0022591045958302,6.9026801016844379,6.8298753784499748,6.7389680374753533,6.6288447456627146,6.5001799193157721,6.3501317680252773,6.1952303813095417,6.0359352027250077,5.8674955461087128,5.6878776461194533,5.3100934784761362,4.9225388982496483,4.5252783428988037,4.1183934993378015,3.9013126073201665,3.6933888472047776,3.4869697288394099,3.28261891541502,3.0809362748498552,2.8825595617855395,2.6892386580069574,{"$f":"AJ234","v":2.5085864623111407},2.3390728036886013,2.1790144604491406,2.0287310263483347,1.8892392414820804,1.8455701020720459,1.8135638152118483,1.7788037326948458,1.7411721686674857,1.7005472741058234,1.656802902210661,1.6098084696744241,1.5594288136974936,1.5055240446281704,1.44794939409682,1.3865550585110094,1.3211860377745979,1.2516819690897965,1.1778769556971458,1.0995993904041814,1.0169383227562048,0.92974544791272107,0.83793237601232951,0.74139479184989943]
["Opex",null,{"$f":"C238","v":0},34.133512900286526,34.325408257563133,35.651661579149625,36.778939637852609,39.318317184988715,38.208199138560012,39.163404117024008,40.14248921994961,41.146051450448347,42.174702736709548,43.22907030512728,44.309797062755457,45.417541989324342,46.552980539057444,47.716805052533878,48.909725178847218,50.132468308318394,51.385780016026352,52.670424516427005,53.987185129337682,55.336864757571114,56.720286376510387,58.13829353592314,59.591750874321207,61.081544646179232,0,0,0,0,0,0,{"$f":"AI238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PreTax",null,{"$f":"C1875-C1876","v":0},4.8487554667997728,4.5905387903373693,4.3527684996616784,4.526606068083936,4.9341825637652832,3.2367076885149899,4.0440786500789159,4.9197106140894675,4.1258299931313474,4.391360574896467,2.611996309794705,4.3915060481478321,5.3374293327225217,6.3364602736322411,7.3743090511217133,8.4698183388363333,7.348456586252297,7.3741417689832076,8.4063596429748486,9.0095540589094441,9.826526712470141,11.181358544175936,12.336293860231237,16.358025507859466,5.7805821239546589,5.6858299536814236,5.9498624758257641,10.501273850285134,10.555240740377357,10.516292068766205,10.329214848573208,9.4275033401171004,8.9305860069923977,9.2788436569334642,8.7438889219976446,8.1134920720463501,3.7171060757027581,2.9974681741220039,3.1186862381979861,3.2434149278177347,{"$f":"AR1875-AR1876","v":4.3532993630604135},4.4853701105476027,4.6212773660414701,4.7611350324517447,4.9050598478434821,5.0531715022227779,5.2055927537680642,5.3624495448684613,5.5238711183028348,{"$f":"BA1875-BA1876","v":5.6899901338684398},5.8609427857459355,6.0205541642811626,6.1846092517810076,6.3482124670049282,6.5124951663547392,{"$f":"BG1875-BG1876","v":35.921901365900837}]
["Taxable income",null,null,{"$f":"D3440+C3442","v":4.8487554667997728},{"$f":"E3440+D3442","v":4.5905387903373693},4.3527684996616784,4.526606068083936,4.9341825637652832,3.2367076885149899,4.0440786500789159,4.9197106140894675,4.1258299931313474,4.391360574896467,2.611996309794705,4.3915060481478321,5.3374293327225217,6.3364602736322411,7.3743090511217133,8.4698183388363333,7.348456586252297,7.3741417689832076,8.4063596429748486,9.0095540589094441,9.826526712470141,11.181358544175936,12.336293860231237,16.358025507859466,5.7805821239546589,5.6858299536814236,5.9498624758257641,10.501273850285134,10.555240740377357,10.516292068766205,10.329214848573208,9.4275033401171004,8.9305860069923977,9.2788436569334642,8.7438889219976446,8.1134920720463501,3.7171060757027581,2.9974681741220039,3.1186862381979861,3.2434149278177347,4.3532993630604135,4.4853701105476027,4.6212773660414701,4.7611350324517447,4.9050598478434821,5.0531715022227779,5.2055927537680642,{"$f":"AY3440+AX3442","v":5.3624495448684613},5.5238711183028348,{"$f":"BA3440+AZ3442","v":5.6899901338684398},{"$f":"BB3440+BA3442","v":5.8609427857459355},{"$f":"BC3440+BB3442","v":6.0205541642811626},{"$f":"BD3440+BC3442","v":6.1846092517810076},{"$f":"BE3440+BD3442","v":6.3482124670049282},{"$f":"BF3440+BE3442","v":6.5124951663547392},35.921901365900837]
["Loss carry forward",null,null,{"$f":"IF(D3441<0,D3441,0)","v":0},{"$f":"IF(E3441<0,E3441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA3441<0,BA3441,0)","v":0},0,0,0,0,0,{"$f":"IF(BG3441<0,BG3441,0)","v":0}]
["Payable",null,null,{"$f":"IF(D3441>0,D3441*0.3,0)","v":1.4546266400399317},{"$f":"IF(E3441>0,E3441*0.3,0)","v":1.3771616371012108},1.3058305498985034,1.3579818204251808,1.4802547691295849,0.97101230655449688,1.2132235950236747,1.4759131842268403,1.2377489979394041,1.3174081724689402,0.78359889293841145,1.3174518144443497,1.6012287998167565,1.9009380820896722,2.2122927153365137,2.5409455016508997,2.2045369758756892,2.212242530694962,2.5219078928924543,2.7028662176728333,2.9479580137410424,3.3544075632527806,3.7008881580693709,4.9074076523578398,1.7341746371863975,1.705748986104427,1.7849587427477291,3.15038215508554,3.1665722221132069,3.1548876206298613,3.0987644545719624,2.8282510020351301,2.6791758020977192,2.7836530970800393,2.6231666765992934,2.4340476216139049,1.1151318227108273,0.89924045223660121,0.93560587145939578,0.97302447834532035,1.3059898089181241,1.3456110331642808,1.3863832098124409,1.4283405097355233,1.4715179543530446,1.5159514506668332,1.5616778261304192,1.6087348634605383,1.6571613354908503,{"$f":"IF(BA3441>0,BA3441*0.3,0)","v":1.7069970401605319},1.7582828357237805,1.8061662492843487,1.8553827755343022,1.9044637401014783,1.9537485499064218,{"$f":"IF(BG3441>0,BG3441*0.3,0)","v":10.776570409770251}]
["Allowance",null,null,{"$f":"D3443*(1-D$226)","v":0.60367005561657172},{"$f":"E3443*(1-E$226)","v":0.5715220793970025},0.54191967820787901,0.56356245547645012,0.61430572918877779,0.40297010722011622,0.50348779193482507,0.61250397145413871,0.51366583414485278,0.54672439157461017,0.32519354056944078,0.54674250299440519,0.66450995192395401,0.78888930406721403,0.91810147686465327,1.0544923831851234,0.9148828449884111,0.91808065023840935,1.0465917755503686,1.1216894803342259,1.2234025757025326,1.3920791387499041,1.535868585598789,2.0365741757285036,0.719682474432355,0.70788582923333732,0.7407578782403077,1.3074085943604992,1.3141274721769809,1.3092783625613926,1.2859872486473645,1.1737241658445792,1.1118579578705536,1.1552160352882164,1.0886141707887069,1.0101297629697705,0.46277970642499339,0.37318478767818952,0.38827643665564926,0.403805158513308,0.5419857707010215,0.55842857876317653,0.57534903207216304,0.59276131154024225,0.61067995105651351,0.62911985202673582,0.64809629784412404,0.66762496833612339,0.68772195422870297,{"$f":"BA3443*(1-BA$226)","v":0.70840377166662083},0.72968737682536899,0.74955899345300481,0.76998385184673546,0.79035245214211358,0.81080564821116508,{"$f":"BG3443*(1-BG$226)","v":4.4722767200546549}]
["Interim tax",null,null,{"$f":"MAX(0,(SUM(D235:D236,D238)-(D1876-C3442))*0.3/(1-(1-D$226)*0.3))","v":1.4546266400399306},1.3771616371012119,1.3058305498985048,1.357981820425183,1.4802547691295822,0.97101230655449788,1.2132235950236729,1.4759131842268427,1.2377489979394019,1.3174081724689388,0.78359889293841045,1.3174518144443497,1.6012287998167589,1.9009380820896731,2.2122927153365106,2.5409455016509011,2.2045369758756888,2.2122425306949625,2.5219078928924548,2.7028662176728333,2.9479580137410411,3.3544075632527797,3.7008881580693704,4.9074076523578398,1.734174637186396,1.705748986104427,1.7849587427477287,3.1503821550855404,3.1665722221132073,3.1548876206298613,3.0987644545719624,2.8282510020351301,{"$f":"MAX(0,(SUM(AJ235:AJ236,AJ238)-(AJ1876-AI3442))*0.3/(1-(1-AJ$226)*0.3))","v":2.6791758020977192},2.7836530970800393,2.6231666765992929,2.4340476216139053,1.1151318227108276,0.89924045223660121,0.93560587145939567,0.97302447834532058,1.3059898089181241,1.345611033164281,1.3863832098124411,1.4283405097355233,1.471517954353045,1.5159514506668335,1.5616778261304196,1.6087348634605383,1.6571613354908505,1.7069970401605321,1.7582828357237805,1.8061662492843484,1.8553827755343024,1.9044637401014781,1.9537485499064218,10.776570409770253]
[]
["Summary",null,{"$f":"C232","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AI232","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["FFO",null,null,{"$f":"D233+D236+D3444","v":15.982003049841426},17.452730665610943,18.552950659504653,19.503922643502989,20.4356037413731,19.185201067196353,20.261950489650914,21.386353022261531,20.824513131981938,21.308669084892056,19.737347190766201,18.694281389771376,19.833989814377087,21.022479371361225,22.167132299146541,23.447765101046176,23.605128251181352,23.882421225476875,24.524518508687567,25.21148232926496,25.99554074062792,26.270466698877549,26.507320179340777,27.087103386420647,15.819636971537514,15.126736520628972,14.872311486998791,15.124877011716688,14.789477457780347,14.413183898294129,13.933895158466845,12.988287949896639,{"$f":"AJ233+AJ236+AJ3444","v":12.18285660977161},11.578560300936228,10.857873750398793,10.084173099683976,4.5803905083643093,3.86035790386698,3.9812207353180433,4.1056297155753665,4.3558890088960647,4.4877007917996901,4.6233749791683483,4.7630228842659346,4.9067589144762538,5.054700662192273,5.2069689977406091,5.3636881644437517,5.5249858759205956,5.6909934157244253,5.8618457394163226,6.022258196655133,6.1862120572294899,6.3499365209652767,6.5142825822380175,35.923209641268237]
["Net debt (average)",null,null,{"$f":"AVERAGE(D1872,D1868)*D227","v":228.21019509379184},231.78151434496704,232.95440201005098,231.91388122783792,229.80272687821306,227.14256559622632,224.09206189688129,220.47997308855057,216.72913179170843,213.00851693382793,209.58734445678635,206.98902691979507,204.52141621800763,201.49130757421585,197.89208525253207,193.69108070428558,189.09461588585739,184.35877182485038,179.4188671782554,174.17264078884926,165.77099174768915,154.23514010560029,142.40572339870423,130.28494414071542,120.8799895694012,114.47394959318117,108.22861314783086,102.03713126435548,95.917041696193138,89.886998967604214,83.9829916126439,78.34614360818,{"$f":"AVERAGE(AJ1872,AJ1868)*AJ227","v":73.068139120905499},68.100543099603527,63.422801757349532,59.055057480894213,56.294296634850411,55.1536507537487,54.147289931223987,53.056140035851946,51.876590589504303,50.604903583316862,49.237209357701609,47.769502356066013,46.197636748500081,44.517321921583317,42.724117830352903,40.813430208359968,38.78050563162342,36.620426432169822,34.328105456723776,31.90229832458165,29.342111888367516,26.643978479551411,23.804993479669449,13.141072530702299]
["FFO/net debt",null,null,{"$f":"D3448/D3449","v":7.0031941575936174E-2},{"$f":"E3448/E3449","v":7.5298199319017073E-2},7.964198357884722E-2,8.4099850083324046E-2,8.8926724321261919E-2,8.4463257764290617E-2,9.0417975175643206E-2,9.6999073079858403E-2,9.6085436045559969E-2,0.10003669990112034,9.4172418863944021E-2,9.0315325734707241E-2,9.6977569298831945E-2,0.10433442327837372,0.11201626518240404,0.12105753664953027,0.12483236574768497,0.12954317816874109,0.13668862642144586,0.14474995737033705,0.15681598129179497,0.17032737598507661,0.18613942998011535,0.20790662777707436,0.13087060172564738,0.13214130004587543,0.13741570786539148,0.14822914780435664,0.15419030024533512,0.16034781518836469,0.16591329852518677,0.16578082023861801,0.16673281619520508,0.17002155598086027,0.17119826701980359,0.17075883979871595,8.1365089932195767E-2,6.9992790161847951E-2,7.3525761684007679E-2,7.7382744255444225E-2,{"$f":"AR3448/AR3449","v":8.3966370175786967E-2},8.8681144988470448E-2,9.3900020725792149E-2,9.9708446798611072E-2,0.10621233595104979,0.11354458094078665,0.12187423081305548,0.13141968555598366,0.14246812376307097,{"$f":"BA3448/BA3449","v":0.15540489202837565},0.17075937228187973,0.18877192280578756,0.21083049784436178,0.23832538844897713,0.2736519372627223,{"$f":"BG3448/BG3449","v":2.7336588819016576}]
[]
["real revenue",null,null,{"$f":"D239/D229","v":59.308663434192844},59.539403695302731,61.081436210997154,59.816463378805835,61.065435790206429,57.697386816544821,57.970678197633276,58.241480948877523,57.078496306970798,56.807279751155463,54.916007534411172,53.529180672875512,53.848154285171532,54.162267672392524,54.404375369929049,54.704104272919643,54.202345361572597,53.78868651053088,53.615313573286684,53.461033682526562,53.355246957809683,52.819908458573238,52.271206973977343,51.927756964678139,45.004002703913557,10.311731101806521,9.8157793279322085,9.6001728444137502,9.0944042129648341,8.5888290619921417,8.0547567727135494,7.326080215383592,{"$f":"AJ239/AJ229","v":6.6978391592720454},6.1903011264028507,5.6571340318815686,5.1279873037514152,2.6721093288244053,2.2992024754162257,2.2780558059950318,2.2568768165677571,2.2813918578451977,2.2590361664467173,2.2366784257498233,2.2143188856689551,2.1919577656411837,2.1695952583429596,2.1472315329536071,2.1248667380208244,2.1025010039767378,2.0801344453471153,2.0577671626911691,2.0310008268609767,2.0040817419207406,1.9759752061325007,1.9469886291492755,9.4725816514132077]
["real returns",null,null,{"$f":"D3454/D229","v":25.252397124869496},25.997160695724908,26.974801557348687,25.316934628242191,24.896142504876074,23.410537673858023,23.605473860646736,23.794773444511581,22.725917434239431,22.438436630971676,20.731763988360072,19.181517293332845,19.422724209438048,19.658294522619393,19.822549453044896,20.043585384603933,19.654154087004169,19.253485763103019,19.01211420740065,18.827081736784873,18.676124774746768,18.058182533841716,17.445876895860522,16.839207860803192,10.675229831149897,9.9281117263913252,9.4241369046814896,8.9257986858955185,8.4330970700334102,7.946032057095163,7.4387937369262911,6.7776010065920325,{"$f":"AJ3454/AJ229","v":6.1909423395903351},5.6764827874133745,5.1847485842535885,4.7003497573996684,2.4809704200239127,2.1488277446582678,2.1254158962379757,2.1020040478176831,2.0785921993973919,2.0551803509770994,2.0317685025568073,2.0083566541365152,1.9849448057162231,1.961532957295931,1.9381211088756389,1.9147092604553466,1.8912974120350547,1.8678855636147627,1.8444737151944706,1.8172427002943472,1.7898545638588395,1.7614442889556965,1.7322738273539779,8.3171346732326388]
["Nominal returns","NPV",{"$f":"NPV($C$224,D3454:BA3454)","v":447.66118503451145},{"$f":"SUM(D235:D236)","v":25.757290333425917},27.047121021956968,28.625359317371263,27.403205741944035,27.486527392783202,26.363117488526736,27.247205368199928,28.152351849567989,27.559948231279495,27.891600309342977,26.41441275479259,25.05021898846141,25.999355240903107,26.972558104769362,27.877875567944606,28.893452637176821,29.040377174218218,29.159570956548009,29.513861935862209,29.957288395039448,30.46001581104484,30.188481038603783,29.893990491991637,29.575807553590948,19.218347996442958,18.320163298715801,17.82494245596326,17.304438146195597,16.757968901018387,16.18484181058259,15.53046747160502,14.503802442059017,{"$f":"SUM(AJ235:AJ236)","v":13.579585114212199},12.762417069336612,11.948274040059225,11.102774363062542,6.0068500434213963,5.3327432182608359,5.4065081138742421,5.4806282897569041,5.5550754068625299,5.6298194871423366,5.7048288493068462,5.7800700424001166,5.8555077771172339,5.9311048547937073,6.0068220939933052,6.0826182546186374,6.1584499594664912,6.2342716131476008,6.310035318288099,6.3722985936063097,6.4331665281389601,6.489329516735884,6.5414093100391817,32.192327713063484]
[]
["Cash flow analysis"]
[" -  Capex",null,{"$f":"C1870","v":376.68736467587496},{"$f":"D1870","v":15.070782384779148},13.677755674130999,9.4674688959207174,8.27965157234995,7.7792436464109658,6.4341058842706111,6.594958531377376,6.7598324946618096,6.9288283070283549,7.1020490147040629,7.2796002400716633,7.4615902460734542,7.6481300022252894,7.8393332522809214,8.0353165835879441,8.2361994981776405,8.4421044856320808,8.6531570977728833,8.8694860252172045,9.0912231758476345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1870","v":0},0,0,0,0,0,{"$f":"BG1870","v":0}]
[" -  Interest",null,{"$f":"C234","v":0},10.378957339201063,10.165912435743028,10.614328336074488,8.4628455539174965,7.665229380598876,7.5808865285504998,7.4887426704838376,7.3785027987605947,7.2491009334424108,7.1296556160255262,7.0022591045958302,6.9026801016844379,6.8298753784499748,6.7389680374753533,6.6288447456627146,6.5001799193157721,6.3501317680252773,6.1952303813095417,6.0359352027250077,5.8674955461087128,5.6878776461194533,5.3100934784761362,4.9225388982496483,4.5252783428988037,4.1183934993378015,3.9013126073201665,3.6933888472047776,3.4869697288394099,3.28261891541502,3.0809362748498552,2.8825595617855395,{"$f":"AI234","v":2.6892386580069574},2.5085864623111407,2.3390728036886013,2.1790144604491406,2.0287310263483347,1.8892392414820804,1.8455701020720459,1.8135638152118483,1.7788037326948458,1.7411721686674857,1.7005472741058234,1.656802902210661,1.6098084696744241,1.5594288136974936,1.5055240446281704,1.44794939409682,1.3865550585110094,1.3211860377745979,1.2516819690897965,1.1778769556971458,1.0995993904041814,1.0169383227562048,0.92974544791272107,0.83793237601232951,0.74139479184989943]
[" -  Debt repayments",null,{"$f":"(C1868*C$227)-(D1868*D$227)","v":-226.01241880552496},{"$f":"(D1868*D$227)-(E1868*E$227)","v":-4.3955525765337029},-2.7470859258167195,0.40131059564882321,1.6797309687772781,2.5425777304724591,2.7777448335009467,3.3232625651891681,3.9009150514722819,3.6007675422120258,3.840462173548957,3.0018827805341459,2.1947522934484311,2.7404691101264405,3.3197481774571429,3.8786964659104228,4.5233126305825522,4.6696170062737679,4.8020711157403753,5.0777381774495325,5.4147146013627605,11.388583480957408,11.683119803220364,11.975713610571745,12.265844905405856,6.5440642372225852,6.2680157152174871,6.2226571754831639,6.1603065914675597,6.0798725448571389,5.9802129123206953,5.8278017975999319,5.4458942113278823,5.110114763221091,4.8250772793828531,4.5304054051251441,4.2050831477855084,1.3164385443020876,0.96485321790133582,1.0478684271480816,1.1344313635959935,1.2246675290993139,1.3187064832755624,1.4166819679549434,1.5187320353162406,1.6249991798156245,1.7356304740179098,1.8507777084429335,1.9705975355429288,2.0952516179301597,{"$f":"(BA1868*BA$227)-(BB1868*BB$227)","v":2.2249067809770366},{"$f":"(BB1868*BB$227)-(BC1868*BC$227)","v":2.3597351699150479},{"$f":"(BC1868*BC$227)-(BD1868*BD$227)","v":2.4918790943691995},{"$f":"(BD1868*BD$227)-(BE1868*BE$227)","v":2.6284937780590738},{"$f":"(BE1868*BE$227)-(BF1868*BF$227)","v":2.767773039573143},2.9101969601907847,{"$f":"(BG1868*BG$227)-(BG1872*BG$227)","v":18.417644937743507}]
["Nominal Cash Flow to Equity Holders",{"$f":"C223","v":5.0661850424048353E-2}]
[" -  Pre-tax",{"$f":"IRR(C3461:BG3461)","v":5.7019955533503586E-2},{"$f":"C239-C238-C3457-C3458-C3459","v":-150.67494587035},5.3067732415959803,6.5220609172966668,8.6841711679351175,9.5445401023757626,10.113782364489673,9.9733503494248019,10.34372939308437,10.72560547612744,10.294917282741554,10.366157896639042,9.4558641701603996,9.0379388502494962,9.4453907020253478,9.8633979416231554,10.253119249648176,10.688252972285984,10.493406759275508,10.427193011963624,10.577294306020832,10.705544552054565,14.606957259670509,14.587346895657188,14.531606568769028,14.821258481014791,9.2755727343149239,8.858720805411485,8.6496543115156275,8.9645704202491263,8.7096049129232096,8.4329709859734336,8.1060933608669128,{"$f":"AI239-AI238-AI3457-AI3458-AI3459","v":7.5423937385687569},7.072741846550521,6.7534830215533734,6.3274683452736475,5.8790899518984681,3.2639519640622217,2.8955046859656437,2.9333523081699617,2.9711983519793721,3.1312214797967517,3.1689943085241268,3.2066930112134049,3.244290848949694,3.2817597346606293,3.3190701881743632,3.3561912892976764,3.393090628900822,3.4297342579904369,3.4660866347473887,3.5021105695012746,3.5303791022859334,3.5577182791704169,3.5821634813921337,3.6040856220472328,{"$f":"BG239-BG238-BG3457-BG3458-BG3459+(BG1872*(1-BG$227))","v":20.127064744745102}]
[" -  Post-tax ",{"$f":"IRR(C3462:BG3462)","v":4.0515679655073855E-2},{"$f":"C3461-C3443","v":-150.67494587035},{"$f":"D3461-D3443","v":3.8521466015560488},5.1448992801954558,7.3783406180366136,8.1865582819505818,8.6335275953600874,9.0023380428703046,9.1305057980606961,9.2496922919005993,9.0571682848021506,9.0487497241701007,8.6722652772219888,7.7204870358051467,7.8441619022085911,7.9624598595334835,8.0408265343116625,8.1473074706350843,8.2888697833998197,8.2149504812686622,8.0553864131283781,8.0026783343817325,11.658999245929467,11.232939332404406,10.830718410699657,9.9138508286569511,7.5413980971285266,7.1529718193070577,6.8646955687678979,5.8141882651635868,5.5430326908100032,5.2780833653435728,5.0073289062949504,4.7141427365336268,4.3935660444528022,3.9698299244733342,3.7043016686743542,3.4450423302845632,2.1488201413513943,1.9962642337290424,1.997746436710566,1.9981738736340517,1.8252316708786276,1.823383275359846,1.820309801400964,1.8159503392141707,1.8102417803075848,1.8031187375075299,1.7945134631672572,1.7843557654402837,1.7725729224995865,{"$f":"BA3461-BA3443","v":1.7590895945868568},1.7438277337774941,1.7242128530015848,1.7023355036361147,1.6776997412906554,{"$f":"BF3461-BF3443","v":1.650337072140811},{"$f":"BG3461-BG3443","v":9.3504943349748508}]
[" -  Post-tax + Value of Imputation Credits",{"$f":"IRR(C3463:BG3463)","v":5.066185042404836E-2},{"$f":"C3462+(C3443*C$226)","v":-150.67494587035},{"$f":"D3462+(D3443*D$226)","v":4.7031031859794084},5.9505388378996642,8.1422514897272382,8.9809776468993121,9.4994766353008941,9.5703802422046849,9.840241601149545,10.113101504673301,9.7812514485967021,9.8194335050644312,9.1306706295909592,8.4911963472550909,8.7808807501013941,9.0745086375559421,9.3350177727835231,9.6337605891008611,9.5785239142870982,9.5091123617252151,9.5307025304704638,9.5838550717203397,13.383554683967976,13.195267756907283,12.995737983170239,12.784684305286287,8.5558902598825686,8.1508349761781478,7.9088964332753191,7.6571618258886271,7.3954774407462294,7.1236926234120412,6.8201061122195483,6.368669572724178,5.9608838886799678,5.5982669862651573,5.2388541744849402,4.868960188928698,2.8011722576372282,2.5223198982874542,2.5450758715143125,2.5673931934660641,2.5892357090957301,2.6105657297609501,2.6313439791412421,2.6515295374094516,2.6710797836041156,2.6899503361476276,2.7080949914535521,2.7254656605646987,2.7420123037617339,{"$f":"BA3462+(BA3443*BA$226)","v":2.7576828630807677},2.7724231926759058,2.7808201088329287,2.7877344273236817,2.7918110292500202,2.7932799738360679,{"$f":"BG3462+(BG3443*BG$226)","v":15.654788024690447}]
["Real Cash Flow to Equity"]
[" -  Pre-tax",{"$f":"IRR(C3465:BG3465)","v":3.3101538083471382E-2},{"$f":"C3461/C$229","v":-150.67494587035},5.2027501190412879,6.2688766614614151,8.1834359299358095,8.8178916037777757,9.1606394438807097,8.8563689097621285,8.9612358592571244,9.0654362990132054,8.4891828604515212,8.3394417850045901,7.421582531536199,6.9205534862588998,7.0561449295946588,7.1886982679607376,7.2904753046468356,7.4145140683745359,7.101802848742234,6.884868522384302,6.81363651386485,6.7280509390729151,8.9560477595708079,8.7258770187673544,8.4805211724991238,8.4385946814222397,5.1523091772865319,4.8007415913807749,4.5731158241479264,4.6240132271656034,4.3829263621474919,4.1402108575002661,3.8826620405344974,3.5245471385074896,3.2244679485071432,3.0038220752903895,2.7456963604179543,2.4889075581929063,1.3480889678752457,1.1667429968660965,1.1531645738312146,1.1395538307902453,1.1716371184539982,1.1568496734418268,1.1420601791312395,1.1272688854366799,1.1124760117952186,1.0976817508833039,1.0828862718802577,{"$f":"AY3461/AY$229","v":1.0680897233337865},1.0532922356760082,{"$f":"BA3461/BA$229","v":1.038493923432694},1.0236948871630569,1.0067882976070701,0.98983887189056141,0.97233179331254438,{"$f":"BF3461/BF$229","v":0.95442173065574554},{"$f":"BG3461/BG$229","v":5.1999814847494816}]
[" -  Post-tax ",1.6919571350055174E-2,{"$f":"C3462/C$229","v":-150.67494587035},3.776637002824486,4.9451759853471877,6.9529004610007625,7.5632961634558846,7.819886821727045,7.9941066908016118,7.9101659431887663,7.8179732085366531,7.4685357498173239,7.279603716653722,6.8065627141074803,5.9117509375252064,5.8599527514854737,5.8032456704789182,5.7174256779818204,5.6518428238021734,5.6098005529585055,5.42416870163808,5.1890846004483127,5.0293964235945623,7.1485492987401082,6.7193333972894225,6.3207145308156472,5.6445253270685818,4.1890259219962118,3.8763575542357258,3.6293991416160778,2.9990152548325151,2.7894151743609301,2.5913024119653771,2.3984137615290564,2.2029104908169859,2.0030298287921791,1.7657055957976748,1.6074181733625825,1.4584556392730343,0.88751328401863638,0.80439424805174042,0.78535756236842946,0.7663664362117536,0.68296324267615294,0.66563084098491587,0.6483013280637312,0.63097435162357129,0.61364960233748289,0.59632680860130716,0.57900573193334592,{"$f":"AY3462/AY$229","v":0.56168616293504448},0.54436791774424143,{"$f":"BA3462/BA$229","v":0.52705083492100047},0.50973477271318102,0.49170847455495137,0.47362880427152226,0.45538982421181157,0.43703666608876318,{"$f":"BG3462/BG$229","v":2.415771898772213}]
[" -  Post-tax + Value of Imputation Credits",2.6860483980171601E-2,{"$f":"C3463/C$229","v":-150.67494587035},4.6109131758113149,5.7195408808740105,7.6727637103277653,8.2972344960441902,8.6042271056869382,8.4985300888935136,8.5250418440887561,8.5477391164654364,8.0656143095383293,7.89960898663898,7.1663493073032809,6.5019004285344169,6.5597251756793469,6.6137354400057831,6.6376597095808547,6.6830055018770063,6.4826218959919872,6.2786780967746196,6.1394474697969867,6.0231093151493988,8.205935898326068,7.8931614158540127,7.5842014162004814,7.2790558993654715,4.752546626341049,4.4171222159655796,4.1814734008972092,3.9496390686473717,3.7216192192160689,3.497413852603287,3.2666990047472395,2.9760679297159305,2.7175711288254334,2.4900037363009129,2.2733109127899747,2.0612700118411595,1.1569500590747528,1.0163682661081388,1.0005246640741587,0.98468106204017114,0.96883746000619231,0.9529938579722087,0.93715025593822354,0.92130665390423971,0.90546305187025822,0.88961944983627528,0.87377584780228912,{"$f":"AY3463/AY$229","v":0.85793224576830862},0.8420886437343249,{"$f":"BA3463/BA$229","v":0.82624504170034108},0.81040143966635836,0.79303017104044082,0.77561169382866024,0.75780087613574032,0.73970692886044787,{"$f":"BG3463/BG$229","v":4.0445345065689144}]
["Net Cash Flow to Debt"]
[" -  before Tax Calculation",{"$f":"IRR(C3469:BG3469)","v":3.5322435580600109E-2},{"$f":"C3459+C3458","v":-226.01241880552496},{"$f":"D3459+D3458","v":5.9834047626673605},7.4188265099263084,11.015638931723311,10.142576522694775,10.207807111071336,10.358631362051447,10.812005235673006,11.279417850232877,10.849868475654436,10.970117789574484,10.004141885129975,9.0974323951328699,9.5703444885764153,10.058716214932495,10.507541211573137,11.023492549898325,11.019748774299046,10.997301497049918,11.113673380174539,11.282210147471474,17.076461127076861,16.993213281696502,16.898252508821393,16.791123248304661,10.662457736560388,10.169328322537654,9.9160460226879419,9.64727632030697,9.3624914602721585,9.0611491871705496,8.7103613593854714,8.1351328693348393,7.6187012255322317,7.1641500830714548,6.7094198655742847,6.2338141741338431,3.2056777857841681,2.8104233199733817,2.8614322423599301,2.9132350962908395,2.9658396977667998,3.019253757381386,3.0734848701656041,3.1285405049906645,3.1844279935131183,3.2411545186460802,3.2987271025397535,3.3571525940539382,3.4164376557047573,{"$f":"BA3459+BA3458","v":3.4765887500668331},3.5376121256121937,3.5914784847733809,3.6454321008152784,3.6975184874858642,3.7481293362031143,{"$f":"BG3459+BG3458+(BG1872*BG$227)","v":23.091289791423954}]
[" -  Deduction to Reduce Tax",null,null,{"$f":"MAX(0,MIN(D3438+D3440,C3471+D3438))","v":10.378957339201063},10.165912435743028,10.614328336074488,8.4628455539174965,7.665229380598876,7.5808865285504998,7.4887426704838376,7.3785027987605947,7.2491009334424108,7.1296556160255262,7.0022591045958302,6.9026801016844379,6.8298753784499748,6.7389680374753533,6.6288447456627146,6.5001799193157721,6.3501317680252773,6.1952303813095417,6.0359352027250077,5.8674955461087128,5.6878776461194533,{"$f":"MAX(0,MIN(Y3438+Y3440,X3471+Y3438))","v":5.3100934784761362},{"$f":"MAX(0,MIN(Z3438+Z3440,Y3471+Z3438))","v":4.9225388982496483},4.5252783428988037,4.1183934993378015,3.9013126073201665,3.6933888472047776,3.4869697288394099,3.28261891541502,3.0809362748498552,2.8825595617855395,2.6892386580069574,2.5085864623111407,2.3390728036886013,2.1790144604491406,2.0287310263483347,1.8892392414820804,1.8455701020720459,1.8135638152118483,1.7788037326948458,1.7411721686674857,1.7005472741058234,1.656802902210661,1.6098084696744241,1.5594288136974936,1.5055240446281704,1.44794939409682,{"$f":"MAX(0,MIN(AY3438+AY3440,AX3471+AY3438))","v":1.3865550585110094},1.3211860377745979,{"$f":"MAX(0,MIN(BA3438+BA3440,AZ3471+BA3438))","v":1.2516819690897965},{"$f":"MAX(0,MIN(BB3438+BB3440,BA3471+BB3438))","v":1.1778769556971458},{"$f":"MAX(0,MIN(BC3438+BC3440,BB3471+BC3438))","v":1.0995993904041814},{"$f":"MAX(0,MIN(BD3438+BD3440,BC3471+BD3438))","v":1.0169383227562048},{"$f":"MAX(0,MIN(BE3438+BE3440,BD3471+BE3438))","v":0.92974544791272107},{"$f":"MAX(0,MIN(BF3438+BF3440,BE3471+BF3438))","v":0.83793237601232951},0.74139479184989943]
[" -  Unutilised Deductions Carried Forward",null,null,{"$f":"MAX(0,C3471+D3438-D3470)","v":0},{"$f":"MAX(0,D3471+E3438-E3470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AX3471+AY3438-AY3470)","v":0},0,{"$f":"MAX(0,AZ3471+BA3438-BA3470)","v":0},{"$f":"MAX(0,BA3471+BB3438-BB3470)","v":0},{"$f":"MAX(0,BB3471+BC3438-BC3470)","v":0},{"$f":"MAX(0,BC3471+BD3438-BD3470)","v":0},{"$f":"MAX(0,BD3471+BE3438-BE3470)","v":0},{"$f":"MAX(0,BE3471+BF3438-BF3470)","v":0},0]
[" -  Net Cash Flow to Debt",{"$f":"IRR(C3472:BG3472)","v":2.4317201656189003E-2},{"$f":"C3438-C3470*0.3+C3459","v":-226.01241880552496},{"$f":"D3438-D3470*0.3+D3459","v":2.8697175609070413},{"$f":"E3438-E3470*0.3+E3459","v":4.3690527792034004},7.8313404309009647,7.6037228565195258,7.9082382968916729,8.0843654034862968,8.5653824345278551,9.0658670106046984,8.6751381956217131,8.8312211047668256,7.9034641537512274,7.0266283646275376,7.5213818750414223,8.0370258036898896,8.5188877878743234,9.0734385741035926,9.1147092438914612,9.1387323826570537,9.3028928193570373,9.5219614836388597,15.370097833241026,15.400185238153661,15.421490839346498,15.43353974543502,9.4269396867590451,8.9989345403416046,8.8080293685265083,8.6011854016551474,8.3777057856476524,8.1368683047155947,7.8455934908498097,7.3283612719327529,6.8661252868388898,6.462428241964874,6.055715527439542,5.6251948662293429,2.6389060133395441,2.256752289351768,2.3173630977963753,2.3795939764823855,2.4434880471665537,2.5090895751496389,2.576443999502406,2.6455979640883376,2.7165993494038698,2.7894973052576288,2.8643422843107076,2.9411860765006352,3.0200818443723785,{"$f":"BA3438-BA3470*0.3+BA3459","v":3.1010841593398943},3.18424903890305,3.2615986676521267,3.3403506039884174,3.4185948531120478,3.4967496233994151,{"$f":"BG3438-BG3470*0.3+BG3459","v":18.936621292038435}]
["Cash Flows to Assets"]
[" -  Nominal",{"$f":"IRR(C3474:BG3474)","v":4.4279332884601397E-2},{"$f":"C239-C3457-C238","v":-376.68736467587496},11.290178004263339,13.940887427222975,19.699810099658428,19.687116625070537,20.321589475561005,20.331981711476253,21.155734628757379,22.005023326360316,21.14478575839599,21.336275686213526,19.460006055290371,18.135371245382366,19.015735190601767,19.922114156555651,20.760660461221313,21.711745522184309,21.513155533574547,21.424494509013535,21.690967686195378,21.987754699526043,31.68341838674737,31.580560177353689,31.429859077590422,31.612381729319452,19.938030470875312,19.028049127949139,18.565700334203569,18.611846740556096,18.072096373195368,17.494120173143983,16.816454720252384,{"$f":"AI239-AI3457-AI238","v":15.677526607903596},14.691443072082752,13.917633104624828,13.036888210847932,12.112904126032312,6.4696297498463897,5.7059280059390254,5.7947845505298918,5.8844334482702116,6.0970611775635515,6.1882480659055128,6.280177881379009,6.3728313539403585,6.4661877281737477,6.5602247068204429,6.6549183918374295,6.7502432229547606,6.8461719136951942,6.9426753848142218,7.0397226951134684,7.1218575870593144,7.2031503799856953,7.2796819688779975,7.3522149582503467,36.664604433118143]
[" -  Nominal Post-tax",3.7177130599933328E-2,{"$f":"C3474-C3443","v":-376.68736467587496},{"$f":"D3474-D3443","v":9.8355513642234076},12.563725790121765,18.393979549759926,18.329134804645356,18.841334706431422,19.360969404921757,19.942511033733705,20.529110142133476,19.907036760456585,20.018867513744585,18.676407162351961,16.817919430938016,17.414506390785011,18.021176074465977,18.5483677458848,19.170800020533409,19.308618557698857,19.212251978318573,19.169059793302925,19.284888481853208,28.735460373006326,28.226152614100908,27.72897091952105,26.704974076961612,18.203855833688912,17.32230014184471,16.78074159145584,15.461464585470557,14.905524151082162,14.339232552514122,13.717690265680421,12.849275605868467,12.012267269985033,11.133980007544789,10.413721534248639,9.6788565044184072,5.3544979271355624,4.8066875537024245,4.8591786790704958,4.9114089699248913,4.7910713686454276,4.8426370327412318,4.8937946715665683,4.944490844204835,4.9946697738207035,5.0442732561536099,5.0932405657070099,5.1415083594942228,5.1890105782043436,{"$f":"BA3474-BA3443","v":5.2356783446536896},5.2814398593896881,5.3156913377749655,5.3477676044513931,5.3752182287765189,5.3984664083439249,{"$f":"BG3474-BG3443","v":25.888034023347892}]
[" -  Real",2.0504590494328179E-2,{"$f":"C3474/C$229","v":-376.68736467587496},11.068868459510949,13.399706770724682,18.563905600767818,18.188289695340298,18.406442555635174,18.054868664445905,18.328160045534361,18.598962796778604,17.435978154871876,17.164761599056543,15.273489382312247,13.886662520776589,14.205636133072613,14.519749520293601,14.76185721783013,15.061586120820721,14.559827209473671,14.146168358431956,13.972795421187772,13.818515530427646,19.426236635991508,18.890898136755059,18.342196652159164,17.99874664285996,11.074992382095379,10.311731101806521,9.8157793279322085,9.6001728444137502,9.0944042129648341,8.5888290619921417,8.0547567727135494,7.326080215383592,6.6978391592720454,6.1903011264028507,5.6571340318815686,5.1279873037514152,2.6721093288244053,2.2992024754162257,2.2780558059950318,2.2568768165677571,2.2813918578451977,2.2590361664467173,2.2366784257498233,2.2143188856689551,2.1919577656411837,2.1695952583429596,2.1472315329536071,{"$f":"AY3474/AY$229","v":2.1248667380208244},2.1025010039767378,{"$f":"BA3474/BA$229","v":2.0801344453471153},2.0577671626911691,2.0310008268609767,2.0040817419207406,1.9759752061325007,1.9469886291492755,{"$f":"BG3474/BG$229","v":9.4725816514132077}]
[" -  Real Post-tax",1.3541014850810162E-2,{"$f":"C3475/C$229","v":-376.68736467587496},9.6427553432941462,12.076006094610456,17.333370131832773,16.933694255018409,17.065689933481512,17.192606445485389,17.277090129466004,17.351499706302054,16.415331044237675,16.104923530705673,14.658469564883529,12.877859972042895,13.009443954963428,13.13429692281178,13.188807591165116,13.298914876248359,13.067824913689941,12.685468537685733,12.348243507771235,12.119861014949294,17.618738175160804,16.884354515277128,16.182390010475686,15.204677288506304,10.111709126805058,9.387347064661471,8.8720626454003586,7.975174872080661,7.5008930251782724,7.0399206164572528,6.5705084937081075,6.0044435676930883,5.4764010395570812,4.952184646910136,4.5188558448261968,4.0975353848315432,2.2115336449677963,1.9368537266018695,1.9102487945322466,1.8836894219892657,1.7927179820673524,1.7678173339898062,1.7429195746823152,1.7180243518558467,1.6931313561834478,1.6682403160609629,1.6433509930066954,{"$f":"AY3475/AY$229","v":1.6184631776220826},1.5935766860449712,{"$f":"BA3475/BA$229","v":1.5686913568354219},1.5438070482412933,1.5159210038088577,1.4878716743017015,1.4590332370317678,1.4296035645822933,{"$f":"BG3475/BG$229","v":6.6883720654359387}]
["Dividend assessment"]
[" -  Dividends",0.878670689,null,{"$f":"IFERROR(D3443/0.3,0)*(1-0.3)*$B$3479","v":2.9823215147638309},2.8235003172508737,2.6772550676586562,2.7841772508724252,3.0348651150687993,1.9908001223313443,2.4873893616845213,3.0259638604738237,2.5376721179331101,2.7009918753941999,1.6065592180349395,2.7010813515516059,3.2828898964904756,3.8973633401174985,4.5357124503936355,5.2095267808431096,4.5198113882102255,4.535609560255307,5.1704952736321532,5.5415017507672948,6.0439966978461301,6.8773124111769741,7.5876778781130945,10.061322280569316,3.555459654373426,3.4971804860566662,3.6595788327623486,6.4590130705854047,6.4922064577357697,6.4682503184516253,6.3531848294773958,5.7985695987873456,{"$f":"IFERROR(AJ3443/0.3,0)*(1-0.3)*$B$3479","v":5.4929309119564378},5.7071335644127048,5.3780992325417962,4.9903613683987027,2.2862785096366798,1.8436511980679471,1.9182087299845696,1.9949255405369459,2.677581585534488,2.7588142718184074,2.8424066770958345,2.9284288595704884,3.0169526212636071,3.1080515798452772,3.2018012401247544,3.2982790654221148,3.3975645490264466,{"$f":"IFERROR(BA3443/0.3,0)*(1-0.3)*$B$3479","v":3.4997392859305689},3.6048870450186721,3.7030591329835238,3.8039644107207349,3.9045917556111269,4.0056370304510622,{"$f":"IFERROR(BG3443/0.3,0)*(1-0.3)*$B$3479","v":22.094465276356292}]
[" -  Dividend reinvestment",0.3,null,{"$f":"D3479*$B$3480","v":0.89469645442914925},0.84705009517526209,0.80317652029759679,0.83525317526172749,0.91045953452063977,0.59724003669940329,0.74621680850535632,0.90778915814214711,0.76130163537993301,0.81029756261825991,0.48196776541048181,0.81032440546548179,0.98486696894714265,1.1692090020352495,1.3607137351180907,1.5628580342529328,1.3559434164630677,1.3606828680765921,1.551148582089646,1.6624505252301884,1.813199009353839,2.0631937233530921,2.2763033634339283,3.0183966841707948,1.0666378963120278,1.0491541458169997,1.0978736498287045,1.9377039211756213,1.9476619373207309,1.9404750955354875,1.9059554488432187,1.7395708796362037,{"$f":"AJ3479*$B$3480","v":1.6478792735869312},1.7121400693238114,1.6134297697625388,1.4971084105196109,0.68588355289100389,0.55309535942038413,0.57546261899537088,0.59847766216108378,0.80327447566034638,0.82764428154552216,0.85272200312875035,0.87852865787114653,0.9050857863790821,0.93241547395358315,0.96054037203742626,0.98948371962663439,1.0192693647079338,{"$f":"BA3479*$B$3480","v":1.0499217857791707},1.0814661135056016,1.1109177398950572,1.1411893232162205,1.1713775266833379,1.2016911091353186,{"$f":"BG3479*$B$3480","v":6.6283395829068876}]

{"sheet":"Fully depreciate","index":1,"n_rows":3480,"n_cols":62,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,"Scenarios","Depreciation","Capex","Opex",null,null,null,null,"SL","BAU"]
[null,null,null,null,null,null,null,null,null,"SYD","linear decline","BAU",null,null,null,null,"S-curve","linear decline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYD"]
[null,null,null,{"$f":"'Current approach'!I4","v":"2026-27"},{"$f":"(LEFT(D4,4)+1&IF(MID(D4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(D4,6,2)+1,100),\"00\")))","v":"2027-28"},{"$f":"(LEFT(E4,4)+1&IF(MID(E4,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(E4,6,2)+1,100),\"00\")))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82"]
["Inputs ($real)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["\\/ Asset base inputs \\/",null,"Opening base","capex-->",5,5,5,5,5,5,5,5,5,5,5,5,5,5,1,1,1,1,1]
[{"$f":"\"Asset \"&B7&\" - capex (incurred)\"","v":"Asset 1 - capex (incurred)"},1,{"$f":"'Current approach'!$I$1868","v":380.88573002162804},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-E$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":9.6450060988243695},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-F$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":9.1091724266674614},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-G$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":8.5733387545105515},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-H$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":8.0375050823536416},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-I$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":7.5016714101967317},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-J$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":6.9658377380398226},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-K$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":6.4300040658829127},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-L$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":5.8941703937260037},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-M$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":5.3583367215690938},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-N$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":4.8225030494121848},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-O$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":4.2866693772552757},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-P$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":3.7508357050983658},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-Q$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":3.2150020329414564},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-R$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":2.6791683607845469},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-S$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":2.1433346886276379},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-T$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":1.6075010164707282},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-U$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":1.0716673443138189},{"$f":"IF($K$2=$R$2,(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5)*(($W$5-V$5)/($W$5-$D$5)),(SUM('Current approach'!$D$56:$H$56,'Current approach'!$D$49:$H$49,'Current approach'!$D$42:$H$42,'Current approach'!$D$35:$H$35,'Current approach'!$D$28:$H$28,'Current approach'!$D$21:$H$21,'Current approach'!$D$14:$H$14,'Current approach'!$D$7:$H$7)/5))","v":0.53583367215690947}]
[{"$f":"\"Asset \"&B8&\" - capex (commissioned)\"","v":"Asset 1 - capex (commissioned)"},1,{"$f":"'Current approach'!$I$1868","v":380.88573002162804},{"$f":"D7","v":9.6450060988243695},{"$f":"E7","v":9.1091724266674614},8.5733387545105515,8.0375050823536416,7.5016714101967317,6.9658377380398226,6.4300040658829127,5.8941703937260037,5.3583367215690938,4.8225030494121848,4.2866693772552757,3.7508357050983658,3.2150020329414564,2.6791683607845469,2.1433346886276379,1.6075010164707282,1.0716673443138189,0.53583367215690947]
[{"$f":"\"Asset \"&B9&\" - tracking\"","v":"Asset 1 - tracking"},1,null,{"$f":"IF($J$2=$Q$1,Depreciation!I30,IF($J$2=$Q$2,Depreciation!I41,Depreciation!I38))","v":38.088573002162804},{"$f":"IF($J$2=$Q$1,Depreciation!J30,IF($J$2=$Q$2,Depreciation!J41,Depreciation!J38))","v":36.083911265206865},{"$f":"IF($J$2=$Q$1,Depreciation!K30,IF($J$2=$Q$2,Depreciation!K41,Depreciation!K38))","v":34.079249528250926},{"$f":"IF($J$2=$Q$1,Depreciation!L30,IF($J$2=$Q$2,Depreciation!L41,Depreciation!L38))","v":32.074587791294995},{"$f":"IF($J$2=$Q$1,Depreciation!M30,IF($J$2=$Q$2,Depreciation!M41,Depreciation!M38))","v":30.069926054339057},{"$f":"IF($J$2=$Q$1,Depreciation!N30,IF($J$2=$Q$2,Depreciation!N41,Depreciation!N38))","v":28.065264317383118},{"$f":"IF($J$2=$Q$1,Depreciation!O30,IF($J$2=$Q$2,Depreciation!O41,Depreciation!O38))","v":26.060602580427179},{"$f":"IF($J$2=$Q$1,Depreciation!P30,IF($J$2=$Q$2,Depreciation!P41,Depreciation!P38))","v":24.055940843471245},{"$f":"IF($J$2=$Q$1,Depreciation!Q30,IF($J$2=$Q$2,Depreciation!Q41,Depreciation!Q38))","v":22.051279106515306},{"$f":"IF($J$2=$Q$1,Depreciation!R30,IF($J$2=$Q$2,Depreciation!R41,Depreciation!R38))","v":20.046617369559371},{"$f":"IF($J$2=$Q$1,Depreciation!S30,IF($J$2=$Q$2,Depreciation!S41,Depreciation!S38))","v":18.041955632603432},{"$f":"IF($J$2=$Q$1,Depreciation!T30,IF($J$2=$Q$2,Depreciation!T41,Depreciation!T38))","v":16.037293895647498},{"$f":"IF($J$2=$Q$1,Depreciation!U30,IF($J$2=$Q$2,Depreciation!U41,Depreciation!U38))","v":14.032632158691559},{"$f":"IF($J$2=$Q$1,Depreciation!V30,IF($J$2=$Q$2,Depreciation!V41,Depreciation!V38))","v":12.027970421735622},{"$f":"IF($J$2=$Q$1,Depreciation!W30,IF($J$2=$Q$2,Depreciation!W41,Depreciation!W38))","v":10.023308684779686},{"$f":"IF($J$2=$Q$1,Depreciation!X30,IF($J$2=$Q$2,Depreciation!X41,Depreciation!X38))","v":8.0186469478237488},{"$f":"IF($J$2=$Q$1,Depreciation!Y30,IF($J$2=$Q$2,Depreciation!Y41,Depreciation!Y38))","v":6.0139852108678111},{"$f":"IF($J$2=$Q$1,Depreciation!Z30,IF($J$2=$Q$2,Depreciation!Z41,Depreciation!Z38))","v":4.0093234739118744},{"$f":"IF($J$2=$Q$1,Depreciation!AA30,IF($J$2=$Q$2,Depreciation!AA41,Depreciation!AA38))","v":2.0046617369559372},{"$f":"IF($J$2=$Q$1,Depreciation!AB30,IF($J$2=$Q$2,Depreciation!AB41,Depreciation!AB38))","v":0}]
["Asset 1 - Tax capex",1,{"$f":"SUM('Current approach'!C59,'Current approach'!C52,'Current approach'!C45,'Current approach'!C38,'Current approach'!C31,'Current approach'!C24,'Current approach'!C17,'Current approach'!C10)-SUM('Current approach'!C1877:H1877)","v":190.78158511889771},{"$f":"D8","v":9.6450060988243695},{"$f":"E8","v":9.1091724266674614},8.5733387545105515,8.0375050823536416,7.5016714101967317,6.9658377380398226,6.4300040658829127,5.8941703937260037,5.3583367215690938,4.8225030494121848,4.2866693772552757,3.7508357050983658,3.2150020329414564,2.6791683607845469,2.1433346886276379,1.6075010164707282,1.0716673443138189,0.53583367215690947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B11&\" - TAB tracking\"","v":"Asset 1 - TAB tracking"},1]
[{"$f":"\"Asset \"&B12&\" - RAB life\"","v":"Asset 1 - RAB life"},1,"tracking",14,14,14,14,14,9,9,9,9,9,4,4,4,4,4,1,1,1,1,1]
[{"$f":"\"Asset \"&B13&\" - Tax life\"","v":"Asset 1 - Tax life"},1,20,{"$f":"D12","v":14},{"$f":"E12","v":14},14,14,14,9,9,9,9,9,4,4,4,4,4,1,1,1,1,1]
[{"$f":"\"Asset \"&B14&\" - capex (incurred)\"","v":"Asset 2 - capex (incurred)"},{"$f":"B7+1","v":2}]
[{"$f":"\"Asset \"&B15&\" - capex (commissioned)\"","v":"Asset 2 - capex (commissioned)"},{"$f":"B8+1","v":2}]
[{"$f":"\"Asset \"&B16&\" - tracking\"","v":"Asset 2 - tracking"},2]
[{"$f":"\"Asset \"&B17&\" - Tax capex\"","v":"Asset 2 - Tax capex"},2,null,{"$f":"D15","v":0},{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B18&\" - TAB tracking\"","v":"Asset 2 - TAB tracking"},2]
[{"$f":"\"Asset \"&B19&\" - RAB life\"","v":"Asset 2 - RAB life"},2]
[{"$f":"\"Asset \"&B20&\" - Tax life\"","v":"Asset 2 - Tax life"},2]
[{"$f":"\"Asset \"&B21&\" - capex (incurred)\"","v":"Asset 3 - capex (incurred)"},3]
[{"$f":"\"Asset \"&B22&\" - capex (commissioned)\"","v":"Asset 3 - capex (commissioned)"},3]
[{"$f":"\"Asset \"&B23&\" - tracking\"","v":"Asset 3 - tracking"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Fully depreciate'!$B23)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Fully depreciate'!$B23)","v":0}]
[{"$f":"\"Asset \"&B24&\" - Tax capex\"","v":"Asset 3 - Tax capex"},3,null,{"$f":"D22","v":0},{"$f":"E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B25&\" - TAB tracking\"","v":"Asset 3 - TAB tracking"},3]
[{"$f":"\"Asset \"&B26&\" - RAB life\"","v":"Asset 3 - RAB life"},3]
[{"$f":"\"Asset \"&B27&\" - Tax life\"","v":"Asset 3 - Tax life"},3]
[{"$f":"\"Asset \"&B28&\" - capex (incurred)\"","v":"Asset 4 - capex (incurred)"},4]
[{"$f":"\"Asset \"&B29&\" - capex (commissioned)\"","v":"Asset 4 - capex (commissioned)"},4]
[{"$f":"\"Asset \"&B30&\" - tracking\"","v":"Asset 4 - tracking"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Fully depreciate'!$B30)","v":2.4637376787933589},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Fully depreciate'!$B30)","v":0.30422881932550183},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Fully depreciate'!$B30)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Fully depreciate'!$B30)","v":0}]
[{"$f":"\"Asset \"&B31&\" - Tax capex\"","v":"Asset 4 - Tax capex"},4,null,{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B32&\" - TAB tracking\"","v":"Asset 4 - TAB tracking"},4]
[{"$f":"\"Asset \"&B33&\" - RAB life\"","v":"Asset 4 - RAB life"},4]
[{"$f":"\"Asset \"&B34&\" - Tax life\"","v":"Asset 4 - Tax life"},4]
[{"$f":"\"Asset \"&B35&\" - capex (incurred)\"","v":"Asset 5 - capex (incurred)"},5]
[{"$f":"\"Asset \"&B36&\" - capex (commissioned)\"","v":"Asset 5 - capex (commissioned)"},5]
[{"$f":"\"Asset \"&B37&\" - tracking\"","v":"Asset 5 - tracking"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Fully depreciate'!$B37)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Fully depreciate'!$B37)","v":0}]
[{"$f":"\"Asset \"&B38&\" - Tax capex\"","v":"Asset 5 - Tax capex"},5,null,{"$f":"D36","v":0},{"$f":"E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B39&\" - TAB tracking\"","v":"Asset 5 - TAB tracking"},5]
[{"$f":"\"Asset \"&B40&\" - RAB life\"","v":"Asset 5 - RAB life"},5]
[{"$f":"\"Asset \"&B41&\" - Tax life\"","v":"Asset 5 - Tax life"},5]
[{"$f":"\"Asset \"&B42&\" - capex (incurred)\"","v":"Asset 6 - capex (incurred)"},6]
[{"$f":"\"Asset \"&B43&\" - capex (commissioned)\"","v":"Asset 6 - capex (commissioned)"},6]
[{"$f":"\"Asset \"&B44&\" - tracking\"","v":"Asset 6 - tracking"},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Fully depreciate'!$B44)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Fully depreciate'!$B44)","v":0}]
[{"$f":"\"Asset \"&B45&\" - Tax capex\"","v":"Asset 6 - Tax capex"},6,null,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B46&\" - TAB tracking\"","v":"Asset 6 - TAB tracking"},6]
[{"$f":"\"Asset \"&B47&\" - RAB life\"","v":"Asset 6 - RAB life"},6]
[{"$f":"\"Asset \"&B48&\" - Tax life\"","v":"Asset 6 - Tax life"},6]
[{"$f":"\"Asset \"&B49&\" - capex (incurred)\"","v":"Asset 7 - capex (incurred)"},7]
[{"$f":"\"Asset \"&B50&\" - capex (commissioned)\"","v":"Asset 7 - capex (commissioned)"},7]
[{"$f":"\"Asset \"&B51&\" - tracking\"","v":"Asset 7 - tracking"},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AH$16:AH$27,Depreciation!AH$2:AH$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AI$16:AI$27,Depreciation!AI$2:AI$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AJ$16:AJ$27,Depreciation!AJ$2:AJ$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AK$16:AK$27,Depreciation!AK$2:AK$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AL$16:AL$27,Depreciation!AL$2:AL$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AM$16:AM$27,Depreciation!AM$2:AM$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AN$16:AN$27,Depreciation!AN$2:AN$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AO$16:AO$27,Depreciation!AO$2:AO$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AP$16:AP$27,Depreciation!AP$2:AP$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AQ$16:AQ$27,Depreciation!AQ$2:AQ$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AR$16:AR$27,Depreciation!AR$2:AR$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AS$16:AS$27,Depreciation!AS$2:AS$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AT$16:AT$27,Depreciation!AT$2:AT$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AU$16:AU$27,Depreciation!AU$2:AU$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AV$16:AV$27,Depreciation!AV$2:AV$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AW$16:AW$27,Depreciation!AW$2:AW$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AX$16:AX$27,Depreciation!AX$2:AX$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AY$16:AY$27,Depreciation!AY$2:AY$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!AZ$16:AZ$27,Depreciation!AZ$2:AZ$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BA$16:BA$27,Depreciation!BA$2:BA$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BB$16:BB$27,Depreciation!BB$2:BB$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BC$16:BC$27,Depreciation!BC$2:BC$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BD$16:BD$27,Depreciation!BD$2:BD$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BE$16:BE$27,Depreciation!BE$2:BE$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BF$16:BF$27,Depreciation!BF$2:BF$13),'Fully depreciate'!$B51)","v":0},{"$f":"INDEX(IF($J$2=$Q$2,Depreciation!BG$16:BG$27,Depreciation!BG$2:BG$13),'Fully depreciate'!$B51)","v":0}]
[{"$f":"\"Asset \"&B52&\" - Tax capex\"","v":"Asset 7 - Tax capex"},7,null,{"$f":"D50","v":0},{"$f":"E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B53&\" - TAB tracking\"","v":"Asset 7 - TAB tracking"},7]
[{"$f":"\"Asset \"&B54&\" - RAB life\"","v":"Asset 7 - RAB life"},7]
[{"$f":"\"Asset \"&B55&\" - Tax life\"","v":"Asset 7 - Tax life"},7]
[{"$f":"\"Asset \"&B56&\" - capex (incurred)\"","v":"Asset 8 - capex (incurred)"},8]
[{"$f":"\"Asset \"&B57&\" - capex (commissioned)\"","v":"Asset 8 - capex (commissioned)"},8]
[{"$f":"\"Asset \"&B58&\" - tracking\"","v":"Asset 8 - tracking"},8]
[{"$f":"\"Asset \"&B59&\" - Tax capex\"","v":"Asset 8 - Tax capex"},8,null,{"$f":"D57","v":0},{"$f":"E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B60&\" - TAB tracking\"","v":"Asset 8 - TAB tracking"},8]
[{"$f":"\"Asset \"&B61&\" - RAB life\"","v":"Asset 8 - RAB life"},8]
[{"$f":"\"Asset \"&B62&\" - Tax life\"","v":"Asset 8 - Tax life"},8]
[{"$f":"\"Asset \"&B63&\" - capex (incurred)\"","v":"Asset 9 - capex (incurred)"},9]
[{"$f":"\"Asset \"&B64&\" - capex (commissioned)\"","v":"Asset 9 - capex (commissioned)"},9]
[{"$f":"\"Asset \"&B65&\" - tracking\"","v":"Asset 9 - tracking"},9]
[{"$f":"\"Asset \"&B66&\" - Tax capex\"","v":"Asset 9 - Tax capex"},9,null,{"$f":"D64","v":0},{"$f":"E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B67&\" - TAB tracking\"","v":"Asset 9 - TAB tracking"},9]
[{"$f":"\"Asset \"&B68&\" - RAB life\"","v":"Asset 9 - RAB life"},9]
[{"$f":"\"Asset \"&B69&\" - Tax life\"","v":"Asset 9 - Tax life"},9]
[{"$f":"\"Asset \"&B70&\" - capex (incurred)\"","v":"Asset 10 - capex (incurred)"},10]
[{"$f":"\"Asset \"&B71&\" - capex (commissioned)\"","v":"Asset 10 - capex (commissioned)"},10]
[{"$f":"\"Asset \"&B72&\" - tracking\"","v":"Asset 10 - tracking"},10]
[{"$f":"\"Asset \"&B73&\" - Tax capex\"","v":"Asset 10 - Tax capex"},10,null,{"$f":"D71","v":0},{"$f":"E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B74&\" - TAB tracking\"","v":"Asset 10 - TAB tracking"},10]
[{"$f":"\"Asset \"&B75&\" - RAB life\"","v":"Asset 10 - RAB life"},10]
[{"$f":"\"Asset \"&B76&\" - Tax life\"","v":"Asset 10 - Tax life"},10]
[{"$f":"\"Asset \"&B77&\" - capex (incurred)\"","v":"Asset 11 - capex (incurred)"},11]
[{"$f":"\"Asset \"&B78&\" - capex (commissioned)\"","v":"Asset 11 - capex (commissioned)"},11]
[{"$f":"\"Asset \"&B79&\" - tracking\"","v":"Asset 11 - tracking"},{"$f":"B72+1","v":11}]
[{"$f":"\"Asset \"&B80&\" - Tax capex\"","v":"Asset 11 - Tax capex"},11,null,{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B81&\" - TAB tracking\"","v":"Asset 11 - TAB tracking"},11]
[{"$f":"\"Asset \"&B82&\" - RAB life\"","v":"Asset 11 - RAB life"},11]
[{"$f":"\"Asset \"&B83&\" - Tax life\"","v":"Asset 11 - Tax life"},11]
[{"$f":"\"Asset \"&B84&\" - capex (incurred)\"","v":"Asset 12 - capex (incurred)"},12]
[{"$f":"\"Asset \"&B85&\" - capex (commissioned)\"","v":"Asset 12 - capex (commissioned)"},12]
[{"$f":"\"Asset \"&B86&\" - tracking\"","v":"Asset 12 - tracking"},12]
[{"$f":"\"Asset \"&B87&\" - Tax capex\"","v":"Asset 12 - Tax capex"},12,null,{"$f":"D85","v":0},{"$f":"E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B88&\" - TAB tracking\"","v":"Asset 12 - TAB tracking"},12]
[{"$f":"\"Asset \"&B89&\" - RAB life\"","v":"Asset 12 - RAB life"},12]
[{"$f":"\"Asset \"&B90&\" - Tax life\"","v":"Asset 12 - Tax life"},12]
[{"$f":"\"Asset \"&B91&\" - capex (incurred)\"","v":"Asset 13 - capex (incurred)"},13]
[{"$f":"\"Asset \"&B92&\" - capex (commissioned)\"","v":"Asset 13 - capex (commissioned)"},13]
[{"$f":"\"Asset \"&B93&\" - tracking\"","v":"Asset 13 - tracking"},13]
[{"$f":"\"Asset \"&B94&\" - Tax capex\"","v":"Asset 13 - Tax capex"},13,null,{"$f":"D92","v":0},{"$f":"E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B95&\" - TAB tracking\"","v":"Asset 13 - TAB tracking"},13]
[{"$f":"\"Asset \"&B96&\" - RAB life\"","v":"Asset 13 - RAB life"},13]
[{"$f":"\"Asset \"&B97&\" - Tax life\"","v":"Asset 13 - Tax life"},13]
[{"$f":"\"Asset \"&B98&\" - capex (incurred)\"","v":"Asset 14 - capex (incurred)"},14]
[{"$f":"\"Asset \"&B99&\" - capex (commissioned)\"","v":"Asset 14 - capex (commissioned)"},14]
[{"$f":"\"Asset \"&B100&\" - tracking\"","v":"Asset 14 - tracking"},14]
[{"$f":"\"Asset \"&B101&\" - Tax capex\"","v":"Asset 14 - Tax capex"},14,null,{"$f":"D99","v":0},{"$f":"E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B102&\" - TAB tracking\"","v":"Asset 14 - TAB tracking"},14]
[{"$f":"\"Asset \"&B103&\" - RAB life\"","v":"Asset 14 - RAB life"},14]
[{"$f":"\"Asset \"&B104&\" - Tax life\"","v":"Asset 14 - Tax life"},14]
[{"$f":"\"Asset \"&B105&\" - capex (incurred)\"","v":"Asset 15 - capex (incurred)"},15]
[{"$f":"\"Asset \"&B106&\" - capex (commissioned)\"","v":"Asset 15 - capex (commissioned)"},15]
[{"$f":"\"Asset \"&B107&\" - tracking\"","v":"Asset 15 - tracking"},15]
[{"$f":"\"Asset \"&B108&\" - Tax capex\"","v":"Asset 15 - Tax capex"},15,null,{"$f":"D106","v":0},{"$f":"E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B109&\" - TAB tracking\"","v":"Asset 15 - TAB tracking"},15]
[{"$f":"\"Asset \"&B110&\" - RAB life\"","v":"Asset 15 - RAB life"},15]
[{"$f":"\"Asset \"&B111&\" - Tax life\"","v":"Asset 15 - Tax life"},15]
[{"$f":"\"Asset \"&B112&\" - capex (incurred)\"","v":"Asset 16 - capex (incurred)"},16]
[{"$f":"\"Asset \"&B113&\" - capex (commissioned)\"","v":"Asset 16 - capex (commissioned)"},16]
[{"$f":"\"Asset \"&B114&\" - tracking\"","v":"Asset 16 - tracking"},16]
[{"$f":"\"Asset \"&B115&\" - Tax capex\"","v":"Asset 16 - Tax capex"},16,null,{"$f":"D113","v":0},{"$f":"E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B116&\" - TAB tracking\"","v":"Asset 16 - TAB tracking"},16]
[{"$f":"\"Asset \"&B117&\" - RAB life\"","v":"Asset 16 - RAB life"},16]
[{"$f":"\"Asset \"&B118&\" - Tax life\"","v":"Asset 16 - Tax life"},16]
[{"$f":"\"Asset \"&B119&\" - capex (incurred)\"","v":"Asset 17 - capex (incurred)"},17]
[{"$f":"\"Asset \"&B120&\" - capex (commissioned)\"","v":"Asset 17 - capex (commissioned)"},17]
[{"$f":"\"Asset \"&B121&\" - tracking\"","v":"Asset 17 - tracking"},17]
[{"$f":"\"Asset \"&B122&\" - Tax capex\"","v":"Asset 17 - Tax capex"},17,null,{"$f":"D120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B123&\" - TAB tracking\"","v":"Asset 17 - TAB tracking"},17]
[{"$f":"\"Asset \"&B124&\" - RAB life\"","v":"Asset 17 - RAB life"},17]
[{"$f":"\"Asset \"&B125&\" - Tax life\"","v":"Asset 17 - Tax life"},17]
[{"$f":"\"Asset \"&B126&\" - capex (incurred)\"","v":"Asset 18 - capex (incurred)"},18]
[{"$f":"\"Asset \"&B127&\" - capex (commissioned)\"","v":"Asset 18 - capex (commissioned)"},18]
[{"$f":"\"Asset \"&B128&\" - tracking\"","v":"Asset 18 - tracking"},18]
[{"$f":"\"Asset \"&B129&\" - Tax capex\"","v":"Asset 18 - Tax capex"},18,null,{"$f":"D127","v":0},{"$f":"E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B130&\" - TAB tracking\"","v":"Asset 18 - TAB tracking"},18]
[{"$f":"\"Asset \"&B131&\" - RAB life\"","v":"Asset 18 - RAB life"},18]
[{"$f":"\"Asset \"&B132&\" - Tax life\"","v":"Asset 18 - Tax life"},18]
[{"$f":"\"Asset \"&B133&\" - capex (incurred)\"","v":"Asset 19 - capex (incurred)"},19]
[{"$f":"\"Asset \"&B134&\" - capex (commissioned)\"","v":"Asset 19 - capex (commissioned)"},19]
[{"$f":"\"Asset \"&B135&\" - tracking\"","v":"Asset 19 - tracking"},19]
[{"$f":"\"Asset \"&B136&\" - Tax capex\"","v":"Asset 19 - Tax capex"},19,null,{"$f":"D134","v":0},{"$f":"E134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B137&\" - TAB tracking\"","v":"Asset 19 - TAB tracking"},19]
[{"$f":"\"Asset \"&B138&\" - RAB life\"","v":"Asset 19 - RAB life"},19]
[{"$f":"\"Asset \"&B139&\" - Tax life\"","v":"Asset 19 - Tax life"},19]
[{"$f":"\"Asset \"&B140&\" - capex (incurred)\"","v":"Asset 20 - capex (incurred)"},20]
[{"$f":"\"Asset \"&B141&\" - capex (commissioned)\"","v":"Asset 20 - capex (commissioned)"},20]
[{"$f":"\"Asset \"&B142&\" - tracking\"","v":"Asset 20 - tracking"},20]
[{"$f":"\"Asset \"&B143&\" - Tax capex\"","v":"Asset 20 - Tax capex"},{"$f":"B136+1","v":20},null,{"$f":"D141","v":0},{"$f":"E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B144&\" - TAB tracking\"","v":"Asset 20 - TAB tracking"},20]
[{"$f":"\"Asset \"&B145&\" - RAB life\"","v":"Asset 20 - RAB life"},20]
[{"$f":"\"Asset \"&B146&\" - Tax life\"","v":"Asset 20 - Tax life"},20]
[{"$f":"\"Asset \"&B147&\" - capex (incurred)\"","v":"Asset 21 - capex (incurred)"},21]
[{"$f":"\"Asset \"&B148&\" - capex (commissioned)\"","v":"Asset 21 - capex (commissioned)"},21]
[{"$f":"\"Asset \"&B149&\" - tracking\"","v":"Asset 21 - tracking"},21]
[{"$f":"\"Asset \"&B150&\" - Tax capex\"","v":"Asset 21 - Tax capex"},21,null,{"$f":"D148","v":0},{"$f":"E148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B151&\" - TAB tracking\"","v":"Asset 21 - TAB tracking"},21]
[{"$f":"\"Asset \"&B152&\" - RAB life\"","v":"Asset 21 - RAB life"},21]
[{"$f":"\"Asset \"&B153&\" - Tax life\"","v":"Asset 21 - Tax life"},21]
[{"$f":"\"Asset \"&B154&\" - capex (incurred)\"","v":"Asset 22 - capex (incurred)"},22]
[{"$f":"\"Asset \"&B155&\" - capex (commissioned)\"","v":"Asset 22 - capex (commissioned)"},22]
[{"$f":"\"Asset \"&B156&\" - tracking\"","v":"Asset 22 - tracking"},22]
[{"$f":"\"Asset \"&B157&\" - Tax capex\"","v":"Asset 22 - Tax capex"},22,null,{"$f":"D155","v":0},{"$f":"E155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B158&\" - TAB tracking\"","v":"Asset 22 - TAB tracking"},22]
[{"$f":"\"Asset \"&B159&\" - RAB life\"","v":"Asset 22 - RAB life"},22]
[{"$f":"\"Asset \"&B160&\" - Tax life\"","v":"Asset 22 - Tax life"},22]
[{"$f":"\"Asset \"&B161&\" - capex (incurred)\"","v":"Asset 23 - capex (incurred)"},23]
[{"$f":"\"Asset \"&B162&\" - capex (commissioned)\"","v":"Asset 23 - capex (commissioned)"},23]
[{"$f":"\"Asset \"&B163&\" - tracking\"","v":"Asset 23 - tracking"},23]
[{"$f":"\"Asset \"&B164&\" - Tax capex\"","v":"Asset 23 - Tax capex"},23,null,{"$f":"D162","v":0},{"$f":"E162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B165&\" - TAB tracking\"","v":"Asset 23 - TAB tracking"},23]
[{"$f":"\"Asset \"&B166&\" - RAB life\"","v":"Asset 23 - RAB life"},23]
[{"$f":"\"Asset \"&B167&\" - Tax life\"","v":"Asset 23 - Tax life"},23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B168&\" - capex (incurred)\"","v":"Asset 24 - capex (incurred)"},24]
[{"$f":"\"Asset \"&B169&\" - capex (commissioned)\"","v":"Asset 24 - capex (commissioned)"},24]
[{"$f":"\"Asset \"&B170&\" - tracking\"","v":"Asset 24 - tracking"},24]
[{"$f":"\"Asset \"&B171&\" - Tax capex\"","v":"Asset 24 - Tax capex"},24,null,{"$f":"D169","v":0},{"$f":"E169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B172&\" - TAB tracking\"","v":"Asset 24 - TAB tracking"},24]
[{"$f":"\"Asset \"&B173&\" - RAB life\"","v":"Asset 24 - RAB life"},24]
[{"$f":"\"Asset \"&B174&\" - Tax life\"","v":"Asset 24 - Tax life"},24]
[{"$f":"\"Asset \"&B175&\" - capex (incurred)\"","v":"Asset 25 - capex (incurred)"},25]
[{"$f":"\"Asset \"&B176&\" - capex (commissioned)\"","v":"Asset 25 - capex (commissioned)"},25]
[{"$f":"\"Asset \"&B177&\" - tracking\"","v":"Asset 25 - tracking"},25]
[{"$f":"\"Asset \"&B178&\" - Tax capex\"","v":"Asset 25 - Tax capex"},25,null,{"$f":"D176","v":0},{"$f":"E176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B179&\" - TAB tracking\"","v":"Asset 25 - TAB tracking"},25]
[{"$f":"\"Asset \"&B180&\" - RAB life\"","v":"Asset 25 - RAB life"},25]
[{"$f":"\"Asset \"&B181&\" - Tax life\"","v":"Asset 25 - Tax life"},25]
[{"$f":"\"Asset \"&B182&\" - capex (incurred)\"","v":"Asset 26 - capex (incurred)"},26]
[{"$f":"\"Asset \"&B183&\" - capex (commissioned)\"","v":"Asset 26 - capex (commissioned)"},26]
[{"$f":"\"Asset \"&B184&\" - tracking\"","v":"Asset 26 - tracking"},26]
[{"$f":"\"Asset \"&B185&\" - Tax capex\"","v":"Asset 26 - Tax capex"},26,null,{"$f":"D183","v":0},{"$f":"E183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B186&\" - TAB tracking\"","v":"Asset 26 - TAB tracking"},26]
[{"$f":"\"Asset \"&B187&\" - RAB life\"","v":"Asset 26 - RAB life"},26]
[{"$f":"\"Asset \"&B188&\" - Tax life\"","v":"Asset 26 - Tax life"},26]
[{"$f":"\"Asset \"&B189&\" - capex (incurred)\"","v":"Asset 27 - capex (incurred)"},27]
[{"$f":"\"Asset \"&B190&\" - capex (commissioned)\"","v":"Asset 27 - capex (commissioned)"},27]
[{"$f":"\"Asset \"&B191&\" - tracking\"","v":"Asset 27 - tracking"},27]
[{"$f":"\"Asset \"&B192&\" - Tax capex\"","v":"Asset 27 - Tax capex"},27,null,{"$f":"D190","v":0},{"$f":"E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B193&\" - TAB tracking\"","v":"Asset 27 - TAB tracking"},27]
[{"$f":"\"Asset \"&B194&\" - RAB life\"","v":"Asset 27 - RAB life"},27]
[{"$f":"\"Asset \"&B195&\" - Tax life\"","v":"Asset 27 - Tax life"},27]
[{"$f":"\"Asset \"&B196&\" - capex (incurred)\"","v":"Asset 28 - capex (incurred)"},28]
[{"$f":"\"Asset \"&B197&\" - capex (commissioned)\"","v":"Asset 28 - capex (commissioned)"},28]
[{"$f":"\"Asset \"&B198&\" - tracking\"","v":"Asset 28 - tracking"},28]
[{"$f":"\"Asset \"&B199&\" - Tax capex\"","v":"Asset 28 - Tax capex"},28,null,{"$f":"D197","v":0},{"$f":"E197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B200&\" - TAB tracking\"","v":"Asset 28 - TAB tracking"},28]
[{"$f":"\"Asset \"&B201&\" - RAB life\"","v":"Asset 28 - RAB life"},28]
[{"$f":"\"Asset \"&B202&\" - Tax life\"","v":"Asset 28 - Tax life"},28]
[{"$f":"\"Asset \"&B203&\" - capex (incurred)\"","v":"Asset 29 - capex (incurred)"},29]
[{"$f":"\"Asset \"&B204&\" - capex (commissioned)\"","v":"Asset 29 - capex (commissioned)"},29]
[{"$f":"\"Asset \"&B205&\" - tracking\"","v":"Asset 29 - tracking"},29]
[{"$f":"\"Asset \"&B206&\" - Tax capex\"","v":"Asset 29 - Tax capex"},29,null,{"$f":"D204","v":0},{"$f":"E204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B207&\" - TAB tracking\"","v":"Asset 29 - TAB tracking"},{"$f":"B200+1","v":29}]
[{"$f":"\"Asset \"&B208&\" - RAB life\"","v":"Asset 29 - RAB life"},29]
[{"$f":"\"Asset \"&B209&\" - Tax life\"","v":"Asset 29 - Tax life"},29]
[{"$f":"\"Asset \"&B210&\" - capex (incurred)\"","v":"Asset 30 - capex (incurred)"},30]
[{"$f":"\"Asset \"&B211&\" - capex (commissioned)\"","v":"Asset 30 - capex (commissioned)"},30]
[{"$f":"\"Asset \"&B212&\" - tracking\"","v":"Asset 30 - tracking"},30]
[{"$f":"\"Asset \"&B213&\" - Tax capex\"","v":"Asset 30 - Tax capex"},30,null,{"$f":"D211","v":0},{"$f":"E211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Asset \"&B214&\" - TAB tracking\"","v":"Asset 30 - TAB tracking"},30]
[{"$f":"\"Asset \"&B215&\" - RAB life\"","v":"Asset 30 - RAB life"},30]
[{"$f":"\"Asset \"&B216&\" - Tax life\"","v":"Asset 30 - Tax life"},30]
["Non-depreciating - capex (incurred)"]
["Non-depreciating - capex (commissioned)"]
["Non-depreciating - Tax capex",null,null,{"$f":"D218","v":0},{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\\/ Other inputs \\/"]
["Opex",null,null,{"$f":"'Current approach'!I221*'Current approach'!H229","v":37.459243794014483},{"$f":"D221","v":37.459243794014483},{"$f":"E221","v":37.459243794014483},37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483,37.459243794014483]
["RoD",null,{"$f":"D222","v":3.3172182324079327E-2},{"$f":"'Current approach'!I222","v":3.3172182324079327E-2},{"$f":"'Current approach'!J222","v":3.3172182324079327E-2},{"$f":"'Current approach'!K222","v":3.3172182324079327E-2},{"$f":"'Current approach'!L222","v":3.3172182324079327E-2},{"$f":"'Current approach'!M222","v":3.3172182324079327E-2},{"$f":"'Current approach'!N222","v":3.3172182324079327E-2},{"$f":"'Current approach'!O222","v":3.3172182324079327E-2},{"$f":"'Current approach'!P222","v":3.3172182324079327E-2},{"$f":"'Current approach'!Q222","v":3.3172182324079327E-2},{"$f":"'Current approach'!R222","v":3.3172182324079327E-2},{"$f":"'Current approach'!S222","v":3.3172182324079327E-2},{"$f":"'Current approach'!T222","v":3.3172182324079327E-2},{"$f":"'Current approach'!U222","v":3.3172182324079327E-2},{"$f":"'Current approach'!V222","v":3.3172182324079327E-2},{"$f":"'Current approach'!W222","v":3.3172182324079327E-2},{"$f":"'Current approach'!X222","v":3.3172182324079327E-2},{"$f":"'Current approach'!Y222","v":3.3172182324079327E-2},{"$f":"'Current approach'!Z222","v":3.3172182324079327E-2},{"$f":"'Current approach'!AA222","v":3.3172182324079327E-2},{"$f":"V222","v":3.3172182324079327E-2},3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2,3.3172182324079327E-2]
["RoE",null,5.0661850424048353E-2,{"$f":"'Current approach'!I223","v":5.0661850424048353E-2},{"$f":"'Current approach'!J223","v":5.0661850424048353E-2},{"$f":"'Current approach'!K223","v":5.0661850424048353E-2},{"$f":"'Current approach'!L223","v":5.0661850424048353E-2},{"$f":"'Current approach'!M223","v":5.0661850424048353E-2},{"$f":"'Current approach'!N223","v":5.0661850424048353E-2},{"$f":"'Current approach'!O223","v":5.0661850424048353E-2},{"$f":"'Current approach'!P223","v":5.0661850424048353E-2},{"$f":"'Current approach'!Q223","v":5.0661850424048353E-2},{"$f":"'Current approach'!R223","v":5.0661850424048353E-2},{"$f":"'Current approach'!S223","v":5.0661850424048353E-2},{"$f":"'Current approach'!T223","v":5.0661850424048353E-2},{"$f":"'Current approach'!U223","v":5.0661850424048353E-2},{"$f":"'Current approach'!V223","v":5.0661850424048353E-2},{"$f":"'Current approach'!W223","v":5.0661850424048353E-2},{"$f":"'Current approach'!X223","v":5.0661850424048353E-2},{"$f":"'Current approach'!Y223","v":5.0661850424048353E-2},{"$f":"'Current approach'!Z223","v":5.0661850424048353E-2},{"$f":"'Current approach'!AA223","v":5.0661850424048353E-2},5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2,5.0661850424048353E-2]
["WACC",null,{"$f":"C222*C$227+C223*(1-C$227)","v":4.0168049564066943E-2},{"$f":"D222*D$227+D223*(1-D$227)","v":4.0168049564066943E-2},4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2,4.0168049564066943E-2]
["inflation",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"I225","v":2.5000000000000001E-2},{"$f":"J225","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["gamma",null,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,{"$f":"H226","v":0.58499999999999996},0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996]
["Gearing",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,1,{"$f":"C229*(1+C$225)","v":1.0249999999999999},{"$f":"D229*(1+D$225)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658,2.9638080769658823,3.0379032788900293,3.1138508608622799,3.1916971323838368,3.2714895606934324,3.353276799710768,3.437108719703537,3.523036437696125,3.6111123486385277,3.7013901573544907,3.7939249112883529,3.8887730340705615,3.9859923599223253]
[]
[null,null,"Years"]
["Building blocks",null,0,{"$f":"C232+1","v":1},{"$f":"D232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["RoE",null,0,{"$f":"(C1872*(1-D$227))*D$223","v":7.7185503532040736},7.3221794627399204,6.9175782569839912,6.5058346637705169,6.0881484791601084,5.6658381149706951,5.2403476727661511,4.8065467029735931,4.3661790832108354,3.9211654369652829,3.4736139154390484,3.025831507020222,2.5639901513590253,2.0916990322515678,1.6129516296447659,1.1321499110429898,0.73093984857142302,0.37572950484342271,0.13160128996741965,8.3873964831605488E-15,8.5970813952395615E-15,8.812008430120551E-15,9.0323086408735653E-15,9.2581163568954045E-15,9.4895692658177887E-15,9.7268084974632334E-15,9.9699787098998129E-15,1.0219228177647309E-14,1.0474708882088491E-14,1.0736576604140704E-14,1.1004991019244222E-14,1.1280115794725327E-14,1.1562118689593459E-14,1.1851171656833298E-14,1.214745094825413E-14,1.2451137221960482E-14,1.2762415652509494E-14,1.308147604382223E-14,1.3408512944917787E-14,1.3743725768540732E-14,1.4087318912754248E-14,1.4439501885573108E-14,1.4800489432712434E-14,1.5170501668530248E-14,1.55497642102435E-14,1.5938508315499589E-14,1.6336971023387078E-14,1.6745395298971755E-14,1.7164030181446051E-14,1.7593130935982201E-14,1.8032959209381756E-14,1.8483783189616301E-14,1.8945877769356709E-14,1.9419524713590629E-14,1.9905012831430395E-14,2.0402638152216153E-14]
["RoD",null,0,{"$f":"(C1872*D$227)*D$222","v":7.5808865285504998},7.1915850915802908,6.7942001307013129,6.3898001700644969,5.9795636068269102,5.5647853383374404,5.1468837099576463,4.7208197759953041,4.2883063112248712,3.8512296839481426,3.4116604455402979,2.971864438211663,2.5182602313017366,2.0543926371868007,1.5841839102988735,1.1119575070677168,0.7179032069040826,0.36902819976604284,0.12925412164212155,8.2378034862996137E-15,8.4437485734571043E-15,8.6548422877935328E-15,8.8712133449883716E-15,9.0929936786130812E-15,9.320318520578408E-15,9.553326483592867E-15,9.7921596456826883E-15,1.0036963636824756E-14,1.0287887727745375E-14,1.0545084920939009E-14,1.0808712043962485E-14,1.1078929845061547E-14,1.1355903091188085E-14,1.1639800668467787E-14,1.1930795685179482E-14,1.222906557730897E-14,1.2534792216741694E-14,1.2848162022160235E-14,1.316936607271424E-14,1.3498600224532096E-14,1.3836065230145399E-14,1.4181966860899032E-14,1.4536516032421511E-14,1.4899928933232048E-14,1.527242715656285E-14,1.565423783547692E-14,1.6045593781363842E-14,1.6446733625897937E-14,1.6857901966545386E-14,1.7279349515709023E-14,1.7711333253601749E-14,1.8154116584941795E-14,1.8607969499565339E-14,1.9073168737054474E-14,1.9549997955480836E-14,2.0038747904367854E-14]
["RonC",null,null,{"$f":"SUM(D233:D234)","v":15.299436881754573},{"$f":"SUM(E233:E234)","v":14.513764554320211},13.711778387685303,12.895634833835015,12.067712085987019,11.230623453308135,10.387231382723797,9.5273664789688972,8.6544853944357065,7.7723951209134254,6.8852743609793468,5.997695945231885,5.0822503826607619,4.146091669438368,3.1971355399436394,2.2441074181107066,1.4488430554755056,0.74475770460946555,0.26085541160954118,1.6625199969460162E-14,1.7040829968696666E-14,1.7466850717914084E-14,1.7903521985861935E-14,1.8351110035508486E-14,1.8809887786396197E-14,1.92801349810561E-14,1.9762138355582501E-14,2.0256191814472065E-14,2.0762596609833868E-14,2.1281661525079711E-14,2.1813703063206707E-14,2.2359045639786875E-14,2.2918021780781545E-14,2.3490972325301086E-14,2.4078246633433613E-14,2.4680202799269452E-14,2.5297207869251188E-14,2.5929638065982464E-14,2.6577879017632028E-14,2.7242325993072826E-14,2.7923384142899647E-14,2.8621468746472136E-14,2.9337005465133942E-14,3.0070430601762299E-14,3.0822191366806353E-14,3.1592746150976509E-14,3.238256480475092E-14,3.3192128924869692E-14,3.4021932147991438E-14,3.4872480451691224E-14,3.5744292462983505E-14,3.6637899774558095E-14,3.7553847268922048E-14,3.8492693450645106E-14,3.9455010786911231E-14,4.0441386056584007E-14]
["RegDep",null,{"$f":"C1871-C1869","v":0},{"$f":"D1871-D1869","v":29.518644076676168},{"$f":"E1871-E1869","v":29.60664870629811},29.618836448335863,29.54877924191937,29.389684502989002,29.134378004272595,29.106287333054048,28.96514634219162,28.701157279844995,28.303953421405183,27.762571859114896,27.872035316174674,27.770640873890127,27.438152124194239,26.853095732047294,22.202367251979886,19.171182072261917,12.888823692858674,6.4941020149227651,-1.0347278589506459E-14,-1.0605960554244121E-14,-1.0871109568100223E-14,-1.114288730730273E-14,-1.1421459489985298E-14,-1.170699597723493E-14,-1.1999670876665802E-14,-1.2299662648582446E-14,-1.2607154214797009E-14,-1.2922333070166934E-14,-1.3245391396921108E-14,-1.3576526181844136E-14,-1.3915939336390238E-14,-1.4263837819799993E-14,-1.4620433765294995E-14,-1.498594460942737E-14,-1.5360593224663052E-14,-1.5744608055279628E-14,-1.6138223256661619E-14,-1.654167883807816E-14,-1.6955220809030113E-14,-1.7379101329255864E-14,-1.7813578862487264E-14,-1.8258918334049444E-14,-1.8715391292400683E-14,-1.9183276074710697E-14,-1.9662857976578465E-14,-2.0154429425992928E-14,-2.0658290161642751E-14,-2.117474741568382E-14,-2.1704116101075917E-14,-2.2246719003602813E-14,-2.2802886978692885E-14,-2.337295915316021E-14,-2.3957283131989215E-14,-2.4556215210288947E-14,-2.517012059054617E-14]
["Tax",null,null,3.9387953616846976,3.6941083196499056,3.4725758401264772,3.2688696275774967,3.0782964638582859,2.8967015115234709,2.6762835222634771,2.4948874973544202,2.338581742048484,2.1964148966045127,2.059717075687177,1.8140885970056972,1.7363454414977793,1.7144991303389245,1.6938225632616335,0.85133869789326511,6.7388782431487632E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opex",null,null,{"$f":"D221*D229","v":38.395724888864841},{"$f":"E221*E229","v":39.355618011086463},40.339508461363621,41.347996172897709,42.381696077220148,43.441238479150648,44.527269441129413,45.640451177157644,46.781462456586574,47.950999018001234,49.149773993451262,50.378518343287539,51.637981301869729,52.928930834416462,54.252154105276865,55.608457957908783,56.9986694068565,58.423636142027902,59.884227045578598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Nominal revenue",null,null,{"$f":"SUM(D235:D238)","v":87.152601208980286},{"$f":"SUM(E235:E238)","v":87.170139591354683},87.142699137511272,87.061279876229577,86.91738913005446,86.702941448254848,86.697071679170733,86.627851495672587,86.475686872915759,86.223762456924362,85.857337289232674,86.062338201699788,86.227217999918395,86.227673758387994,85.99620794052943,80.906271325892646,77.686083317025407,72.057217539496037,66.639184472110898,6.2779213799537031E-15,6.4348694144525452E-15,6.5957411498138603E-15,6.7606346785592058E-15,6.9296505455231875E-15,7.1028918091612667E-15,7.2804641043902981E-15,7.4624757070000548E-15,7.6490375996750561E-15,7.8402635396669345E-15,8.0362701281586037E-15,8.2371768813625711E-15,8.443106303396637E-15,8.6541839609815518E-15,8.8705385600060918E-15,9.0923020240062438E-15,9.3196095746063995E-15,9.5525998139715596E-15,9.7914148093208454E-15,1.0036200179553868E-14,1.0287105184042713E-14,1.0544282813643782E-14,1.0807889883984872E-14,1.1078087131084498E-14,1.1355039309361616E-14,1.1638915292095656E-14,1.1929888174398044E-14,1.2228135378757992E-14,1.2533838763226941E-14,1.2847184732307618E-14,1.3168364350615307E-14,1.3497573459380691E-14,1.383501279586521E-14,1.4180888115761839E-14,1.4535410318655891E-14,1.4898795576622284E-14,1.5271265466037837E-14]
[]
["RAB (real)"]
["real ORAB - currrent",null,0,{"$f":"C$242+SUMIF($B$243:$B$1864,\"capex (incurred)\",C$243:C$1864)-C$1865","v":380.88573002162804},352.51326491004556,324.91167005725009,298.11950144693441,272.1753150627913,247.1176668885135,222.98511290779385,199.53774922209948,176.83555180606356,154.93849663431936,133.90655968150008,113.79971692223893,94.07818458483699,74.876908612218983,56.330834947309654,38.574909533033718,24.297341232415498,12.185084600806462,4.1637968237515199,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14,-4.5297099404706387E-14]
[{"$f":"\"Asset \"&BI243&\" - capex (incurred)\"","v":"Asset 1 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A243,$A$7:$A$76,0))","v":380.88573002162804},{"$f":"INDEX(D$7:D$76,MATCH($A243,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":9.7161078905803269},9.1763241188814213,8.636540347182514,8.0967565754836066,7.5569728037846993,7.0171890320857919,6.4774052603868846,5.9376214886879781,5.3978377169890708,4.8580539452901634,4.318270173591257,3.7784864018923496,3.2387026301934423,2.6989188584945354,2.1591350867956285,1.6193513150967211,{"$f":"INDEX(T$7:T$76,MATCH($A243,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":1.0795675433978142},0.53978377169890712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A243,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A243,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,1]
[{"$f":"\"Asset \"&BI244&\" - capex (commissioned)\"","v":"Asset 1 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A244,$A$7:$A$76,0))","v":380.88573002162804},9.7161078905803269,9.1763241188814213,8.636540347182514,8.0967565754836066,7.5569728037846993,7.0171890320857919,6.4774052603868846,5.9376214886879781,5.3978377169890708,4.8580539452901634,4.318270173591257,3.7784864018923496,3.2387026301934423,2.6989188584945354,2.1591350867956285,1.6193513150967211,1.0795675433978142,0.53978377169890712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[{"$f":"\"Asset \"&BI245&\" - Depreciation\"","v":"Asset 1 - Depreciation"},"Depreciation",{"$f":"SUM(C246:C296)","v":0},{"$f":"SUM(D246:D296)","v":38.088573002162804},36.77791897167689,35.428708957498195,34.040942959626726,32.614620978062476,31.149743012805445,29.924768946081262,28.639818904723871,27.294892888733262,25.889990898109446,24.425112932852414,23.500018739294294,22.439978602811443,21.244992523403866,19.915060501071565,15.896919615714943,13.19182417500685,8.5610715487538496,4.1637968237515652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[{"$f":"\"Asset \"&BI246","v":"Asset 1"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:C246)))","v":38.088573002162804},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:D246)))","v":36.083911265206865},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:E246)))","v":34.079249528250926},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:F246)))","v":32.074587791294995},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:G246)))","v":30.069926054339057},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:H246)))","v":28.065264317383118},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:I246)))","v":26.060602580427179},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:J246)))","v":24.055940843471245},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:K246)))","v":22.051279106515306},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:L246)))","v":20.046617369559371},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:M246)))","v":18.041955632603432},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:N246)))","v":16.037293895647498},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:O246)))","v":14.032632158691559},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:P246)))","v":12.027970421735622},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Q246)))","v":10.023308684779686},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:R246)))","v":8.0186469478237488},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:S246)))","v":6.0139852108678111},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:T246)))","v":4.0093234739118744},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:U246)))","v":2.0046617369559372},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:V246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:W246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:X246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Y246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:Z246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AA246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AB246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AC246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AD246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AE246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AF246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AG246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AH246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AI246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AJ246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AK246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AL246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AM246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AN246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AO246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AP246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AQ246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AR246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AS246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AT246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AU246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AV246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AW246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AX246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AY246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:AZ246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BA246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BB246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BC246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BD246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BE246)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A246&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A246&\" - RAB life\",$A$7:$A$219,0),$B246+1)+$B246,INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)/INDEX($C$7:$BG$76,MATCH($A246&\" - RAB life\",$A$7:$A$76,0),$B246+1),INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)-SUM(\n$C246:BF246)))","v":0},null,1,{"$f":"SUM(D246:BG246)-INDEX($C$242:$BA$1865,MATCH($A246&\" - capex (commissioned)\",$A$242:$A$1865,0),$B246+1)","v":0}]
[{"$f":"\"Asset \"&BI247","v":"Asset 1"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1)+$B247,INDEX($C$242:$BA$1865,MATCH($A247&\" - capex (commissioned)\",$A$242:$A$1865,0),$B247+1)/INDEX($C$7:$BG$219,MATCH($A247&\" - RAB life\",$A$7:$A$219,0),$B247+1),0)","v":0.6940077064700233},0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0.6940077064700233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,{"$f":"SUM(D247:BG247)-INDEX($C$242:$BA$1865,MATCH($A247&\" - capex (commissioned)\",$A$242:$A$1865,0),$B247+1)","v":0}]
["Asset 1",2,null,null,null,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0.65545172277724439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",3,null,null,null,null,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0.61689573908446527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",4,null,null,null,null,null,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0.57833975539168614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",5,null,null,null,null,null,null,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1)+$B251,INDEX($C$242:$BA$1865,MATCH($A251&\" - capex (commissioned)\",$A$242:$A$1865,0),$B251+1)/INDEX($C$7:$BG$219,MATCH($A251&\" - RAB life\",$A$7:$A$219,0),$B251+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1)+$B252,INDEX($C$242:$BA$1865,MATCH($A252&\" - capex (commissioned)\",$A$242:$A$1865,0),$B252+1)/INDEX($C$7:$BG$219,MATCH($A252&\" - RAB life\",$A$7:$A$219,0),$B252+1),0)","v":0.77968767023175467},0.77968767023175467,0.77968767023175467,0.77968767023175467,0.77968767023175467,0.77968767023175467,0.77968767023175467,0.77968767023175467,0.77968767023175467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",7,null,null,null,null,null,null,null,null,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0.71971169559854276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",8,null,null,null,null,null,null,null,null,null,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0.65973572096533095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",9,null,null,null,null,null,null,null,null,null,null,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0.59975974633211893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",10,null,null,null,null,null,null,null,null,null,null,null,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0.53978377169890701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",11,null,null,null,null,null,null,null,null,null,null,null,null,1.0795675433978142,1.0795675433978142,1.0795675433978142,1.0795675433978142,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A257&\" - RAB life\",$A$7:$A$219,0),$B257+1)+$B257,INDEX($C$242:$BA$1865,MATCH($A257&\" - capex (commissioned)\",$A$242:$A$1865,0),$B257+1)/INDEX($C$7:$BG$219,MATCH($A257&\" - RAB life\",$A$7:$A$219,0),$B257+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A258&\" - RAB life\",$A$7:$A$219,0),$B258+1)+$B258,INDEX($C$242:$BA$1865,MATCH($A258&\" - capex (commissioned)\",$A$242:$A$1865,0),$B258+1)/INDEX($C$7:$BG$219,MATCH($A258&\" - RAB life\",$A$7:$A$219,0),$B258+1),0)","v":0.94462160047308741},0.94462160047308741,0.94462160047308741,0.94462160047308741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80967565754836057,0.80967565754836057,0.80967565754836057,0.80967565754836057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67472971462363385,0.67472971462363385,0.67472971462363385,0.67472971462363385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53978377169890712,0.53978377169890712,0.53978377169890712,0.53978377169890712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6193513150967211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0795675433978142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53978377169890712,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A264&\" - RAB life\",$A$7:$A$219,0),$B264+1)+$B264,INDEX($C$242:$BA$1865,MATCH($A264&\" - capex (commissioned)\",$A$242:$A$1865,0),$B264+1)/INDEX($C$7:$BG$219,MATCH($A264&\" - RAB life\",$A$7:$A$219,0),$B264+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A265&\" - RAB life\",$A$7:$A$219,0),$B265+1)+$B265,INDEX($C$242:$BA$1865,MATCH($A265&\" - capex (commissioned)\",$A$242:$A$1865,0),$B265+1)/INDEX($C$7:$BG$219,MATCH($A265&\" - RAB life\",$A$7:$A$219,0),$B265+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A272&\" - RAB life\",$A$7:$A$219,0),$B272+1)+$B272,INDEX($C$242:$BA$1865,MATCH($A272&\" - capex (commissioned)\",$A$242:$A$1865,0),$B272+1)/INDEX($C$7:$BG$219,MATCH($A272&\" - RAB life\",$A$7:$A$219,0),$B272+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A273&\" - RAB life\",$A$7:$A$219,0),$B273+1)+$B273,INDEX($C$242:$BA$1865,MATCH($A273&\" - capex (commissioned)\",$A$242:$A$1865,0),$B273+1)/INDEX($C$7:$BG$219,MATCH($A273&\" - RAB life\",$A$7:$A$219,0),$B273+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A283&\" - RAB life\",$A$7:$A$219,0),$B283+1)+$B283,INDEX($C$242:$BA$1865,MATCH($A283&\" - capex (commissioned)\",$A$242:$A$1865,0),$B283+1)/INDEX($C$7:$BG$219,MATCH($A283&\" - RAB life\",$A$7:$A$219,0),$B283+1),0)","v":0},0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A284&\" - RAB life\",$A$7:$A$219,0),$B284+1)+$B284,INDEX($C$242:$BA$1865,MATCH($A284&\" - capex (commissioned)\",$A$242:$A$1865,0),$B284+1)/INDEX($C$7:$BG$219,MATCH($A284&\" - RAB life\",$A$7:$A$219,0),$B284+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1,0]
["Asset 1",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,1,0]
["Asset 1",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,1,0]
[{"$f":"\"Asset \"&BI297&\" - capex (incurred)\"","v":"Asset 2 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A297,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A297,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A297,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A297,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A297,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI243+1","v":2}]
[{"$f":"\"Asset \"&BI298&\" - capex (commissioned)\"","v":"Asset 2 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A298,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI244+1","v":2}]
[{"$f":"\"Asset \"&BI299&\" - Depreciation\"","v":"Asset 2 - Depreciation"},"Depreciation",{"$f":"SUM(C300:C350)","v":0},{"$f":"SUM(D300:D350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2]
[{"$f":"\"Asset \"&BI300","v":"Asset 2"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:C300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:D300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:E300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:F300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:G300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:H300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:I300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:J300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:K300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:L300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:M300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:N300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:O300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:P300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Q300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:R300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:S300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:T300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:U300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:V300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:W300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:X300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Y300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:Z300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AA300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AB300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AC300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AD300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AE300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AF300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AG300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AH300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AI300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AJ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AK300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AL300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AM300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AN300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AO300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AP300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AQ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AR300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AS300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AT300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AU300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AV300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AW300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AX300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AY300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:AZ300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BA300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BB300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BC300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BD300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BE300)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A300&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A300&\" - RAB life\",$A$7:$A$219,0),$B300+1)+$B300,INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)/INDEX($C$7:$BG$76,MATCH($A300&\" - RAB life\",$A$7:$A$76,0),$B300+1),INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)-SUM(\n$C300:BF300)))","v":0},null,2,{"$f":"SUM(C300:BG300)-INDEX($C$242:$BA$1865,MATCH($A300&\" - capex (commissioned)\",$A$242:$A$1865,0),$B300+1)","v":0}]
[{"$f":"\"Asset \"&BI301","v":"Asset 2"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1)+$B301,INDEX($C$242:$BA$1865,MATCH($A301&\" - capex (commissioned)\",$A$242:$A$1865,0),$B301+1)/INDEX($C$7:$BG$219,MATCH($A301&\" - RAB life\",$A$7:$A$219,0),$B301+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,{"$f":"SUM(C301:BG301)-INDEX($C$242:$BA$1865,MATCH($A301&\" - capex (commissioned)\",$A$242:$A$1865,0),$B301+1)","v":0}]
["Asset 2",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1)+$B305,INDEX($C$242:$BA$1865,MATCH($A305&\" - capex (commissioned)\",$A$242:$A$1865,0),$B305+1)/INDEX($C$7:$BG$219,MATCH($A305&\" - RAB life\",$A$7:$A$219,0),$B305+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1)+$B306,INDEX($C$242:$BA$1865,MATCH($A306&\" - capex (commissioned)\",$A$242:$A$1865,0),$B306+1)/INDEX($C$7:$BG$219,MATCH($A306&\" - RAB life\",$A$7:$A$219,0),$B306+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A311&\" - RAB life\",$A$7:$A$219,0),$B311+1)+$B311,INDEX($C$242:$BA$1865,MATCH($A311&\" - capex (commissioned)\",$A$242:$A$1865,0),$B311+1)/INDEX($C$7:$BG$219,MATCH($A311&\" - RAB life\",$A$7:$A$219,0),$B311+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A312&\" - RAB life\",$A$7:$A$219,0),$B312+1)+$B312,INDEX($C$242:$BA$1865,MATCH($A312&\" - capex (commissioned)\",$A$242:$A$1865,0),$B312+1)/INDEX($C$7:$BG$219,MATCH($A312&\" - RAB life\",$A$7:$A$219,0),$B312+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A318&\" - RAB life\",$A$7:$A$219,0),$B318+1)+$B318,INDEX($C$242:$BA$1865,MATCH($A318&\" - capex (commissioned)\",$A$242:$A$1865,0),$B318+1)/INDEX($C$7:$BG$219,MATCH($A318&\" - RAB life\",$A$7:$A$219,0),$B318+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A319&\" - RAB life\",$A$7:$A$219,0),$B319+1)+$B319,INDEX($C$242:$BA$1865,MATCH($A319&\" - capex (commissioned)\",$A$242:$A$1865,0),$B319+1)/INDEX($C$7:$BG$219,MATCH($A319&\" - RAB life\",$A$7:$A$219,0),$B319+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A326&\" - RAB life\",$A$7:$A$219,0),$B326+1)+$B326,INDEX($C$242:$BA$1865,MATCH($A326&\" - capex (commissioned)\",$A$242:$A$1865,0),$B326+1)/INDEX($C$7:$BG$219,MATCH($A326&\" - RAB life\",$A$7:$A$219,0),$B326+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A327&\" - RAB life\",$A$7:$A$219,0),$B327+1)+$B327,INDEX($C$242:$BA$1865,MATCH($A327&\" - capex (commissioned)\",$A$242:$A$1865,0),$B327+1)/INDEX($C$7:$BG$219,MATCH($A327&\" - RAB life\",$A$7:$A$219,0),$B327+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A337&\" - RAB life\",$A$7:$A$219,0),$B337+1)+$B337,INDEX($C$242:$BA$1865,MATCH($A337&\" - capex (commissioned)\",$A$242:$A$1865,0),$B337+1)/INDEX($C$7:$BG$219,MATCH($A337&\" - RAB life\",$A$7:$A$219,0),$B337+1),0)","v":0},0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A338&\" - RAB life\",$A$7:$A$219,0),$B338+1)+$B338,INDEX($C$242:$BA$1865,MATCH($A338&\" - capex (commissioned)\",$A$242:$A$1865,0),$B338+1)/INDEX($C$7:$BG$219,MATCH($A338&\" - RAB life\",$A$7:$A$219,0),$B338+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,2,0]
["Asset 2",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,2,0]
["Asset 2",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,2,0]
[{"$f":"\"Asset \"&BI351&\" - capex (incurred)\"","v":"Asset 3 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A351,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A351,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A351,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A351,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A351,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI297+1","v":3}]
[{"$f":"\"Asset \"&BI352&\" - capex (commissioned)\"","v":"Asset 3 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A352,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3]
[{"$f":"\"Asset \"&BI353&\" - Depreciation\"","v":"Asset 3 - Depreciation"},"Depreciation",{"$f":"SUM(C354:C404)","v":0},{"$f":"SUM(D354:D404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3]
[{"$f":"\"Asset \"&BI354","v":"Asset 3"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:C354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:D354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:E354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:F354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:G354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:H354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:I354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:J354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:K354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:L354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:M354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:N354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:O354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:P354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Q354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:R354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:S354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:T354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:U354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:V354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:W354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:X354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Y354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:Z354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AA354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AB354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AC354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AD354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AE354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AF354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AG354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AH354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AI354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AJ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AK354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AL354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AM354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AN354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AO354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AP354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AQ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AR354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AS354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AT354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AU354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AV354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AW354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AX354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AY354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:AZ354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BA354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BB354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BC354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BD354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BE354)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A354&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A354&\" - RAB life\",$A$7:$A$219,0),$B354+1)+$B354,INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)/INDEX($C$7:$BG$76,MATCH($A354&\" - RAB life\",$A$7:$A$76,0),$B354+1),INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)-SUM(\n$C354:BF354)))","v":0},null,3,{"$f":"SUM(C354:BG354)-INDEX($C$242:$BA$1865,MATCH($A354&\" - capex (commissioned)\",$A$242:$A$1865,0),$B354+1)","v":0}]
[{"$f":"\"Asset \"&BI355","v":"Asset 3"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1)+$B355,INDEX($C$242:$BA$1865,MATCH($A355&\" - capex (commissioned)\",$A$242:$A$1865,0),$B355+1)/INDEX($C$7:$BG$219,MATCH($A355&\" - RAB life\",$A$7:$A$219,0),$B355+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,{"$f":"SUM(C355:BG355)-INDEX($C$242:$BA$1865,MATCH($A355&\" - capex (commissioned)\",$A$242:$A$1865,0),$B355+1)","v":0}]
["Asset 3",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1)+$B359,INDEX($C$242:$BA$1865,MATCH($A359&\" - capex (commissioned)\",$A$242:$A$1865,0),$B359+1)/INDEX($C$7:$BG$219,MATCH($A359&\" - RAB life\",$A$7:$A$219,0),$B359+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1)+$B360,INDEX($C$242:$BA$1865,MATCH($A360&\" - capex (commissioned)\",$A$242:$A$1865,0),$B360+1)/INDEX($C$7:$BG$219,MATCH($A360&\" - RAB life\",$A$7:$A$219,0),$B360+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI308+1","v":3},0]
["Asset 3",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A365&\" - RAB life\",$A$7:$A$219,0),$B365+1)+$B365,INDEX($C$242:$BA$1865,MATCH($A365&\" - capex (commissioned)\",$A$242:$A$1865,0),$B365+1)/INDEX($C$7:$BG$219,MATCH($A365&\" - RAB life\",$A$7:$A$219,0),$B365+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A366&\" - RAB life\",$A$7:$A$219,0),$B366+1)+$B366,INDEX($C$242:$BA$1865,MATCH($A366&\" - capex (commissioned)\",$A$242:$A$1865,0),$B366+1)/INDEX($C$7:$BG$219,MATCH($A366&\" - RAB life\",$A$7:$A$219,0),$B366+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A372&\" - RAB life\",$A$7:$A$219,0),$B372+1)+$B372,INDEX($C$242:$BA$1865,MATCH($A372&\" - capex (commissioned)\",$A$242:$A$1865,0),$B372+1)/INDEX($C$7:$BG$219,MATCH($A372&\" - RAB life\",$A$7:$A$219,0),$B372+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A373&\" - RAB life\",$A$7:$A$219,0),$B373+1)+$B373,INDEX($C$242:$BA$1865,MATCH($A373&\" - capex (commissioned)\",$A$242:$A$1865,0),$B373+1)/INDEX($C$7:$BG$219,MATCH($A373&\" - RAB life\",$A$7:$A$219,0),$B373+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A380&\" - RAB life\",$A$7:$A$219,0),$B380+1)+$B380,INDEX($C$242:$BA$1865,MATCH($A380&\" - capex (commissioned)\",$A$242:$A$1865,0),$B380+1)/INDEX($C$7:$BG$219,MATCH($A380&\" - RAB life\",$A$7:$A$219,0),$B380+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A381&\" - RAB life\",$A$7:$A$219,0),$B381+1)+$B381,INDEX($C$242:$BA$1865,MATCH($A381&\" - capex (commissioned)\",$A$242:$A$1865,0),$B381+1)/INDEX($C$7:$BG$219,MATCH($A381&\" - RAB life\",$A$7:$A$219,0),$B381+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A391&\" - RAB life\",$A$7:$A$219,0),$B391+1)+$B391,INDEX($C$242:$BA$1865,MATCH($A391&\" - capex (commissioned)\",$A$242:$A$1865,0),$B391+1)/INDEX($C$7:$BG$219,MATCH($A391&\" - RAB life\",$A$7:$A$219,0),$B391+1),0)","v":0},0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A392&\" - RAB life\",$A$7:$A$219,0),$B392+1)+$B392,INDEX($C$242:$BA$1865,MATCH($A392&\" - capex (commissioned)\",$A$242:$A$1865,0),$B392+1)/INDEX($C$7:$BG$219,MATCH($A392&\" - RAB life\",$A$7:$A$219,0),$B392+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,3,0]
["Asset 3",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,3,0]
["Asset 3",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,3,0]
[{"$f":"\"Asset \"&BI405&\" - capex (incurred)\"","v":"Asset 4 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A405,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A405,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A405,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A405,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A405,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI351+1","v":4}]
[{"$f":"\"Asset \"&BI406&\" - capex (commissioned)\"","v":"Asset 4 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A406,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI352+1","v":4}]
[{"$f":"\"Asset \"&BI407&\" - Depreciation\"","v":"Asset 4 - Depreciation"},"Depreciation",{"$f":"SUM(C408:C458)","v":0},{"$f":"SUM(D408:D458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4]
[{"$f":"\"Asset \"&BI408","v":"Asset 4"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:C408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:D408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:E408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:F408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:G408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:H408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:I408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:J408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:K408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:L408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:M408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:N408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:O408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:P408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Q408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:R408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:S408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:T408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:U408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:V408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:W408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:X408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Y408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:Z408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AA408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AB408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AC408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AD408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AE408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AF408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AG408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AH408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AI408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AJ408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AK408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AL408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AM408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AN408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AO408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AP408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AQ408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AR408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AS408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AT408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AU408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AV408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AW408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AX408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AY408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:AZ408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BA408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BB408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BC408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BD408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BE408)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A408&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A408&\" - RAB life\",$A$7:$A$219,0),$B408+1)+$B408,INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)/INDEX($C$7:$BG$76,MATCH($A408&\" - RAB life\",$A$7:$A$76,0),$B408+1),INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)-SUM(\n$C408:BF408)))","v":0},null,4,{"$f":"SUM(C408:BG408)-INDEX($C$242:$BA$1865,MATCH($A408&\" - capex (commissioned)\",$A$242:$A$1865,0),$B408+1)","v":0}]
[{"$f":"\"Asset \"&BI409","v":"Asset 4"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1)+$B409,INDEX($C$242:$BA$1865,MATCH($A409&\" - capex (commissioned)\",$A$242:$A$1865,0),$B409+1)/INDEX($C$7:$BG$219,MATCH($A409&\" - RAB life\",$A$7:$A$219,0),$B409+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,{"$f":"SUM(C409:BG409)-INDEX($C$242:$BA$1865,MATCH($A409&\" - capex (commissioned)\",$A$242:$A$1865,0),$B409+1)","v":0}]
["Asset 4",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1)+$B413,INDEX($C$242:$BA$1865,MATCH($A413&\" - capex (commissioned)\",$A$242:$A$1865,0),$B413+1)/INDEX($C$7:$BG$219,MATCH($A413&\" - RAB life\",$A$7:$A$219,0),$B413+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1)+$B414,INDEX($C$242:$BA$1865,MATCH($A414&\" - capex (commissioned)\",$A$242:$A$1865,0),$B414+1)/INDEX($C$7:$BG$219,MATCH($A414&\" - RAB life\",$A$7:$A$219,0),$B414+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A419&\" - RAB life\",$A$7:$A$219,0),$B419+1)+$B419,INDEX($C$242:$BA$1865,MATCH($A419&\" - capex (commissioned)\",$A$242:$A$1865,0),$B419+1)/INDEX($C$7:$BG$219,MATCH($A419&\" - RAB life\",$A$7:$A$219,0),$B419+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A420&\" - RAB life\",$A$7:$A$219,0),$B420+1)+$B420,INDEX($C$242:$BA$1865,MATCH($A420&\" - capex (commissioned)\",$A$242:$A$1865,0),$B420+1)/INDEX($C$7:$BG$219,MATCH($A420&\" - RAB life\",$A$7:$A$219,0),$B420+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A426&\" - RAB life\",$A$7:$A$219,0),$B426+1)+$B426,INDEX($C$242:$BA$1865,MATCH($A426&\" - capex (commissioned)\",$A$242:$A$1865,0),$B426+1)/INDEX($C$7:$BG$219,MATCH($A426&\" - RAB life\",$A$7:$A$219,0),$B426+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A427&\" - RAB life\",$A$7:$A$219,0),$B427+1)+$B427,INDEX($C$242:$BA$1865,MATCH($A427&\" - capex (commissioned)\",$A$242:$A$1865,0),$B427+1)/INDEX($C$7:$BG$219,MATCH($A427&\" - RAB life\",$A$7:$A$219,0),$B427+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A434&\" - RAB life\",$A$7:$A$219,0),$B434+1)+$B434,INDEX($C$242:$BA$1865,MATCH($A434&\" - capex (commissioned)\",$A$242:$A$1865,0),$B434+1)/INDEX($C$7:$BG$219,MATCH($A434&\" - RAB life\",$A$7:$A$219,0),$B434+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A435&\" - RAB life\",$A$7:$A$219,0),$B435+1)+$B435,INDEX($C$242:$BA$1865,MATCH($A435&\" - capex (commissioned)\",$A$242:$A$1865,0),$B435+1)/INDEX($C$7:$BG$219,MATCH($A435&\" - RAB life\",$A$7:$A$219,0),$B435+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A445&\" - RAB life\",$A$7:$A$219,0),$B445+1)+$B445,INDEX($C$242:$BA$1865,MATCH($A445&\" - capex (commissioned)\",$A$242:$A$1865,0),$B445+1)/INDEX($C$7:$BG$219,MATCH($A445&\" - RAB life\",$A$7:$A$219,0),$B445+1),0)","v":0},0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A446&\" - RAB life\",$A$7:$A$219,0),$B446+1)+$B446,INDEX($C$242:$BA$1865,MATCH($A446&\" - capex (commissioned)\",$A$242:$A$1865,0),$B446+1)/INDEX($C$7:$BG$219,MATCH($A446&\" - RAB life\",$A$7:$A$219,0),$B446+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,4,0]
["Asset 4",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,4,0]
["Asset 4",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,4,0]
[{"$f":"\"Asset \"&BI459&\" - capex (incurred)\"","v":"Asset 5 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A459,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A459,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A459,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A459,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A459,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI405+1","v":5}]
[{"$f":"\"Asset \"&BI460&\" - capex (commissioned)\"","v":"Asset 5 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A460,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI406+1","v":5}]
[{"$f":"\"Asset \"&BI461&\" - Depreciation\"","v":"Asset 5 - Depreciation"},"Depreciation",{"$f":"SUM(C462:C512)","v":0},{"$f":"SUM(D462:D512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5]
[{"$f":"\"Asset \"&BI462","v":"Asset 5"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:C462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:D462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:E462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:F462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:G462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:H462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:I462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:J462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:K462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:L462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:M462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:N462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:O462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:P462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Q462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:R462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:S462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:T462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:U462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:V462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:W462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:X462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Y462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:Z462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AA462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AB462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AC462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AD462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AE462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AF462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AG462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AH462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AI462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AJ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AK462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AL462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AM462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AN462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AO462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AP462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AQ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AR462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AS462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AT462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AU462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AV462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AW462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AX462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AY462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:AZ462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BA462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BB462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BC462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BD462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BE462)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A462&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A462&\" - RAB life\",$A$7:$A$219,0),$B462+1)+$B462,INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)/INDEX($C$7:$BG$76,MATCH($A462&\" - RAB life\",$A$7:$A$76,0),$B462+1),INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)-SUM(\n$C462:BF462)))","v":0},null,5,{"$f":"SUM(C462:BG462)-INDEX($C$242:$BA$1865,MATCH($A462&\" - capex (commissioned)\",$A$242:$A$1865,0),$B462+1)","v":0}]
[{"$f":"\"Asset \"&BI463","v":"Asset 5"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1)+$B463,INDEX($C$242:$BA$1865,MATCH($A463&\" - capex (commissioned)\",$A$242:$A$1865,0),$B463+1)/INDEX($C$7:$BG$219,MATCH($A463&\" - RAB life\",$A$7:$A$219,0),$B463+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,{"$f":"SUM(C463:BG463)-INDEX($C$242:$BA$1865,MATCH($A463&\" - capex (commissioned)\",$A$242:$A$1865,0),$B463+1)","v":0}]
["Asset 5",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1)+$B467,INDEX($C$242:$BA$1865,MATCH($A467&\" - capex (commissioned)\",$A$242:$A$1865,0),$B467+1)/INDEX($C$7:$BG$219,MATCH($A467&\" - RAB life\",$A$7:$A$219,0),$B467+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1)+$B468,INDEX($C$242:$BA$1865,MATCH($A468&\" - capex (commissioned)\",$A$242:$A$1865,0),$B468+1)/INDEX($C$7:$BG$219,MATCH($A468&\" - RAB life\",$A$7:$A$219,0),$B468+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A473&\" - RAB life\",$A$7:$A$219,0),$B473+1)+$B473,INDEX($C$242:$BA$1865,MATCH($A473&\" - capex (commissioned)\",$A$242:$A$1865,0),$B473+1)/INDEX($C$7:$BG$219,MATCH($A473&\" - RAB life\",$A$7:$A$219,0),$B473+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A474&\" - RAB life\",$A$7:$A$219,0),$B474+1)+$B474,INDEX($C$242:$BA$1865,MATCH($A474&\" - capex (commissioned)\",$A$242:$A$1865,0),$B474+1)/INDEX($C$7:$BG$219,MATCH($A474&\" - RAB life\",$A$7:$A$219,0),$B474+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A480&\" - RAB life\",$A$7:$A$219,0),$B480+1)+$B480,INDEX($C$242:$BA$1865,MATCH($A480&\" - capex (commissioned)\",$A$242:$A$1865,0),$B480+1)/INDEX($C$7:$BG$219,MATCH($A480&\" - RAB life\",$A$7:$A$219,0),$B480+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A481&\" - RAB life\",$A$7:$A$219,0),$B481+1)+$B481,INDEX($C$242:$BA$1865,MATCH($A481&\" - capex (commissioned)\",$A$242:$A$1865,0),$B481+1)/INDEX($C$7:$BG$219,MATCH($A481&\" - RAB life\",$A$7:$A$219,0),$B481+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A488&\" - RAB life\",$A$7:$A$219,0),$B488+1)+$B488,INDEX($C$242:$BA$1865,MATCH($A488&\" - capex (commissioned)\",$A$242:$A$1865,0),$B488+1)/INDEX($C$7:$BG$219,MATCH($A488&\" - RAB life\",$A$7:$A$219,0),$B488+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A489&\" - RAB life\",$A$7:$A$219,0),$B489+1)+$B489,INDEX($C$242:$BA$1865,MATCH($A489&\" - capex (commissioned)\",$A$242:$A$1865,0),$B489+1)/INDEX($C$7:$BG$219,MATCH($A489&\" - RAB life\",$A$7:$A$219,0),$B489+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A499&\" - RAB life\",$A$7:$A$219,0),$B499+1)+$B499,INDEX($C$242:$BA$1865,MATCH($A499&\" - capex (commissioned)\",$A$242:$A$1865,0),$B499+1)/INDEX($C$7:$BG$219,MATCH($A499&\" - RAB life\",$A$7:$A$219,0),$B499+1),0)","v":0},0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A500&\" - RAB life\",$A$7:$A$219,0),$B500+1)+$B500,INDEX($C$242:$BA$1865,MATCH($A500&\" - capex (commissioned)\",$A$242:$A$1865,0),$B500+1)/INDEX($C$7:$BG$219,MATCH($A500&\" - RAB life\",$A$7:$A$219,0),$B500+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0]
["Asset 5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,5,0]
[{"$f":"\"Asset \"&BI513&\" - capex (incurred)\"","v":"Asset 6 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A513,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A513,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A513,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A513,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A513,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI459+1","v":6}]
["Asset 6",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A528&\" - RAB life\",$A$7:$A$219,0),$B528+1)+$B528,INDEX($C$242:$BA$1865,MATCH($A528&\" - capex (commissioned)\",$A$242:$A$1865,0),$B528+1)/INDEX($C$7:$BG$219,MATCH($A528&\" - RAB life\",$A$7:$A$219,0),$B528+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,6,0]
["Asset 6",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,6,0]
["Asset 7",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1)+$B575,INDEX($C$242:$BA$1865,MATCH($A575&\" - capex (commissioned)\",$A$242:$A$1865,0),$B575+1)/INDEX($C$7:$BG$219,MATCH($A575&\" - RAB life\",$A$7:$A$219,0),$B575+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,7,0]
["Asset 7",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,7,0]
["Asset 8",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1)+$B629,INDEX($C$242:$BA$1865,MATCH($A629&\" - capex (commissioned)\",$A$242:$A$1865,0),$B629+1)/INDEX($C$7:$BG$219,MATCH($A629&\" - RAB life\",$A$7:$A$219,0),$B629+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A650&\" - RAB life\",$A$7:$A$219,0),$B650+1)+$B650,INDEX($C$242:$BA$1865,MATCH($A650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B650+1)/INDEX($C$7:$BG$219,MATCH($A650&\" - RAB life\",$A$7:$A$219,0),$B650+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
["Asset 8",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0]
[{"$f":"\"Asset \"&BI675&\" - capex (incurred)\"","v":"Asset 9 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$76,MATCH($A675,$A$7:$A$76,0))","v":0},{"$f":"INDEX(D$7:D$76,MATCH($A675,$A$7:$A$76,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$76,MATCH($A675,$A$7:$A$76,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$76,MATCH($A675,$A$7:$A$76,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$76,MATCH($A675,$A$7:$A$76,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI621+1","v":9}]
["Asset 9",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1)+$B684,INDEX($C$242:$BA$1865,MATCH($A684&\" - capex (commissioned)\",$A$242:$A$1865,0),$B684+1)/INDEX($C$7:$BG$219,MATCH($A684&\" - RAB life\",$A$7:$A$219,0),$B684+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
["Asset 9",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,9,0]
[{"$f":"\"Asset \"&BI730&\" - capex (commissioned)\"","v":"Asset 10 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$76,MATCH($A730,$A$7:$A$76,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI676+1","v":10}]
["Asset 10",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A769&\" - RAB life\",$A$7:$A$219,0),$B769+1)+$B769,INDEX($C$242:$BA$1865,MATCH($A769&\" - capex (commissioned)\",$A$242:$A$1865,0),$B769+1)/INDEX($C$7:$BG$219,MATCH($A769&\" - RAB life\",$A$7:$A$219,0),$B769+1),0)","v":0},0,0,0,0,0,0,0,0,null,10,0]
["Asset 10",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,10,0]
[{"$f":"\"Asset \"&BI784&\" - capex (commissioned)\"","v":"Asset 11 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A784,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI730+1","v":11}]
["Asset 11",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1)+$B791,INDEX($C$242:$BA$1865,MATCH($A791&\" - capex (commissioned)\",$A$242:$A$1865,0),$B791+1)/INDEX($C$7:$BG$219,MATCH($A791&\" - RAB life\",$A$7:$A$219,0),$B791+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1)+$B792,INDEX($C$242:$BA$1865,MATCH($A792&\" - capex (commissioned)\",$A$242:$A$1865,0),$B792+1)/INDEX($C$7:$BG$219,MATCH($A792&\" - RAB life\",$A$7:$A$219,0),$B792+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A812&\" - RAB life\",$A$7:$A$219,0),$B812+1)+$B812,INDEX($C$242:$BA$1865,MATCH($A812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B812+1)/INDEX($C$7:$BG$219,MATCH($A812&\" - RAB life\",$A$7:$A$219,0),$B812+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0]
["Asset 11",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,11,0]
[{"$f":"\"Asset \"&BI839&\" - Depreciation\"","v":"Asset 12 - Depreciation"},"Depreciation",{"$f":"SUM(C840:C890)","v":0},{"$f":"SUM(D840:D890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12]
["Asset 12",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A859&\" - RAB life\",$A$7:$A$219,0),$B859+1)+$B859,INDEX($C$242:$BA$1865,MATCH($A859&\" - capex (commissioned)\",$A$242:$A$1865,0),$B859+1)/INDEX($C$7:$BG$219,MATCH($A859&\" - RAB life\",$A$7:$A$219,0),$B859+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A867&\" - RAB life\",$A$7:$A$219,0),$B867+1)+$B867,INDEX($C$242:$BA$1865,MATCH($A867&\" - capex (commissioned)\",$A$242:$A$1865,0),$B867+1)/INDEX($C$7:$BG$219,MATCH($A867&\" - RAB life\",$A$7:$A$219,0),$B867+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,12,0]
["Asset 12",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,12,0]
[{"$f":"\"Asset \"&BI894","v":"Asset 13"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:C894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:D894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:E894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:F894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:G894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:H894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:I894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:J894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:K894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:L894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:M894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:N894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:O894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:P894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Q894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:R894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:S894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:T894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:U894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:V894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:W894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:X894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Y894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:Z894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AA894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AB894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AC894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AD894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AE894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AF894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AG894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AH894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AI894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AJ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AK894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AL894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AM894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AN894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AO894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AP894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AQ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AR894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AS894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AT894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AU894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AV894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AW894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AX894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AY894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:AZ894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BA894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BB894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BC894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BD894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BE894)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A894&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A894&\" - RAB life\",$A$7:$A$219,0),$B894+1)+$B894,INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)/INDEX($C$7:$BG$76,MATCH($A894&\" - RAB life\",$A$7:$A$76,0),$B894+1),INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)-SUM(\n$C894:BF894)))","v":0},null,13,{"$f":"SUM(C894:BG894)-INDEX($C$242:$BA$1865,MATCH($A894&\" - capex (commissioned)\",$A$242:$A$1865,0),$B894+1)","v":0}]
["Asset 13",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A921&\" - RAB life\",$A$7:$A$219,0),$B921+1)+$B921,INDEX($C$242:$BA$1865,MATCH($A921&\" - capex (commissioned)\",$A$242:$A$1865,0),$B921+1)/INDEX($C$7:$BG$219,MATCH($A921&\" - RAB life\",$A$7:$A$219,0),$B921+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0]
["Asset 13",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,13,0]
[{"$f":"\"Asset \"&BI949","v":"Asset 14"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1)+$B949,INDEX($C$242:$BA$1865,MATCH($A949&\" - capex (commissioned)\",$A$242:$A$1865,0),$B949+1)/INDEX($C$7:$BG$219,MATCH($A949&\" - RAB life\",$A$7:$A$219,0),$B949+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,{"$f":"SUM(C949:BG949)-INDEX($C$242:$BA$1865,MATCH($A949&\" - capex (commissioned)\",$A$242:$A$1865,0),$B949+1)","v":0}]
["Asset 14",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1)+$B953,INDEX($C$242:$BA$1865,MATCH($A953&\" - capex (commissioned)\",$A$242:$A$1865,0),$B953+1)/INDEX($C$7:$BG$219,MATCH($A953&\" - RAB life\",$A$7:$A$219,0),$B953+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A967&\" - RAB life\",$A$7:$A$219,0),$B967+1)+$B967,INDEX($C$242:$BA$1865,MATCH($A967&\" - capex (commissioned)\",$A$242:$A$1865,0),$B967+1)/INDEX($C$7:$BG$219,MATCH($A967&\" - RAB life\",$A$7:$A$219,0),$B967+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A986&\" - RAB life\",$A$7:$A$219,0),$B986+1)+$B986,INDEX($C$242:$BA$1865,MATCH($A986&\" - capex (commissioned)\",$A$242:$A$1865,0),$B986+1)/INDEX($C$7:$BG$219,MATCH($A986&\" - RAB life\",$A$7:$A$219,0),$B986+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0]
["Asset 14",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,14,0]
[{"$f":"\"Asset \"&BI1001&\" - Depreciation\"","v":"Asset 15 - Depreciation"},"Depreciation",{"$f":"SUM(C1002:C1052)","v":0},{"$f":"SUM(D1002:D1052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15]
["Asset 15",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1013&\" - RAB life\",$A$7:$A$219,0),$B1013+1)+$B1013,INDEX($C$242:$BA$1865,MATCH($A1013&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1013+1)/INDEX($C$7:$BG$219,MATCH($A1013&\" - RAB life\",$A$7:$A$219,0),$B1013+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1029&\" - RAB life\",$A$7:$A$219,0),$B1029+1)+$B1029,INDEX($C$242:$BA$1865,MATCH($A1029&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1029+1)/INDEX($C$7:$BG$219,MATCH($A1029&\" - RAB life\",$A$7:$A$219,0),$B1029+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1040&\" - RAB life\",$A$7:$A$219,0),$B1040+1)+$B1040,INDEX($C$242:$BA$1865,MATCH($A1040&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1040+1)/INDEX($C$7:$BG$219,MATCH($A1040&\" - RAB life\",$A$7:$A$219,0),$B1040+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,15,0]
["Asset 15",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,15,0]
[{"$f":"\"Asset \"&BI1056","v":"Asset 16"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:C1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:D1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:E1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:F1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:G1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:H1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:I1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:J1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:K1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:L1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:M1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:N1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:O1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:P1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Q1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:R1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:S1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:T1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:U1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:V1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:W1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:X1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Y1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:Z1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AA1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AB1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AC1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AD1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AE1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AF1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AG1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AH1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AI1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AJ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AK1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AL1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AM1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AN1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AO1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AP1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AQ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AR1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AS1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AT1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AU1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AV1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AW1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AX1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AY1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:AZ1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BA1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BB1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BC1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BD1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BE1056)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1056&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1056&\" - RAB life\",$A$7:$A$219,0),$B1056+1)+$B1056,INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)/INDEX($C$7:$BG$76,MATCH($A1056&\" - RAB life\",$A$7:$A$76,0),$B1056+1),INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)-SUM(\n$C1056:BF1056)))","v":0},null,16,{"$f":"SUM(C1056:BG1056)-INDEX($C$242:$BA$1865,MATCH($A1056&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1056+1)","v":0}]
["Asset 16",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1068&\" - RAB life\",$A$7:$A$219,0),$B1068+1)+$B1068,INDEX($C$242:$BA$1865,MATCH($A1068&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1068+1)/INDEX($C$7:$BG$219,MATCH($A1068&\" - RAB life\",$A$7:$A$219,0),$B1068+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0]
["Asset 16",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,16,0]
[{"$f":"\"Asset \"&BI1107&\" - capex (incurred)\"","v":"Asset 17 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1107,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1107,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$219,MATCH($A1107,$A$7:$A$219,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$219,MATCH($A1107,$A$7:$A$219,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$219,MATCH($A1107,$A$7:$A$219,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI1053+1","v":17}]
["Asset 17",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,17,0]
["Asset 17",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,17,0]
["Asset 18",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1)+$B1169,INDEX($C$242:$BA$1865,MATCH($A1169&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1169+1)/INDEX($C$7:$BG$219,MATCH($A1169&\" - RAB life\",$A$7:$A$219,0),$B1169+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1175&\" - RAB life\",$A$7:$A$219,0),$B1175+1)+$B1175,INDEX($C$242:$BA$1865,MATCH($A1175&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1175+1)/INDEX($C$7:$BG$219,MATCH($A1175&\" - RAB life\",$A$7:$A$219,0),$B1175+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1202&\" - RAB life\",$A$7:$A$219,0),$B1202+1)+$B1202,INDEX($C$242:$BA$1865,MATCH($A1202&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1202+1)/INDEX($C$7:$BG$219,MATCH($A1202&\" - RAB life\",$A$7:$A$219,0),$B1202+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,18,0]
["Asset 18",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,18,0]
["Asset 19",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1230&\" - RAB life\",$A$7:$A$219,0),$B1230+1)+$B1230,INDEX($C$242:$BA$1865,MATCH($A1230&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1230+1)/INDEX($C$7:$BG$219,MATCH($A1230&\" - RAB life\",$A$7:$A$219,0),$B1230+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0]
["Asset 19",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,19,0]
["Asset 20",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1)+$B1278,INDEX($C$242:$BA$1865,MATCH($A1278&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1278+1)/INDEX($C$7:$BG$219,MATCH($A1278&\" - RAB life\",$A$7:$A$219,0),$B1278+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1310&\" - RAB life\",$A$7:$A$219,0),$B1310+1)+$B1310,INDEX($C$242:$BA$1865,MATCH($A1310&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1310+1)/INDEX($C$7:$BG$219,MATCH($A1310&\" - RAB life\",$A$7:$A$219,0),$B1310+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0]
["Asset 20",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,20,0]
[{"$f":"\"Asset \"&BI1324&\" - capex (commissioned)\"","v":"Asset 21 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A1324,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI1270+1","v":21}]
["Asset 21",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,21,0]
["Asset 21",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,21,0]
["Asset 22",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1)+$B1385,INDEX($C$242:$BA$1865,MATCH($A1385&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1385+1)/INDEX($C$7:$BG$219,MATCH($A1385&\" - RAB life\",$A$7:$A$219,0),$B1385+1),0)","v":0},0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1)+$B1386,INDEX($C$242:$BA$1865,MATCH($A1386&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1386+1)/INDEX($C$7:$BG$219,MATCH($A1386&\" - RAB life\",$A$7:$A$219,0),$B1386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,0]
["Asset 22",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,22,0]
[{"$f":"\"Asset \"&BI1431&\" - capex (incurred)\"","v":"Asset 23 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1431,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1431,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$219,MATCH($A1431,$A$7:$A$219,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$219,MATCH($A1431,$A$7:$A$219,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$219,MATCH($A1431,$A$7:$A$219,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI1377+1","v":23}]
["Asset 23",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1)+$B1440,INDEX($C$242:$BA$1865,MATCH($A1440&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1440+1)/INDEX($C$7:$BG$219,MATCH($A1440&\" - RAB life\",$A$7:$A$219,0),$B1440+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1460&\" - RAB life\",$A$7:$A$219,0),$B1460+1)+$B1460,INDEX($C$242:$BA$1865,MATCH($A1460&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1460+1)/INDEX($C$7:$BG$219,MATCH($A1460&\" - RAB life\",$A$7:$A$219,0),$B1460+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,0]
["Asset 23",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,23,0]
["Asset 24",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,0]
["Asset 24",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,24,0]
[{"$f":"\"Asset \"&BI1540&\" - capex (commissioned)\"","v":"Asset 25 - capex (commissioned)"},"capex (commissioned)",{"$f":"INDEX(C$7:C$219,MATCH($A1540,$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI1486+1","v":25}]
["Asset 25",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1568&\" - RAB life\",$A$7:$A$219,0),$B1568+1)+$B1568,INDEX($C$242:$BA$1865,MATCH($A1568&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1568+1)/INDEX($C$7:$BG$219,MATCH($A1568&\" - RAB life\",$A$7:$A$219,0),$B1568+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
["Asset 25",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,25,0]
[{"$f":"\"Asset \"&BI1595&\" - Depreciation\"","v":"Asset 26 - Depreciation"},"Depreciation",{"$f":"SUM(C1596:C1646)","v":0},{"$f":"SUM(D1596:D1646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26]
["Asset 26",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1)+$B1602,INDEX($C$242:$BA$1865,MATCH($A1602&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1602+1)/INDEX($C$7:$BG$219,MATCH($A1602&\" - RAB life\",$A$7:$A$219,0),$B1602+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1607&\" - RAB life\",$A$7:$A$219,0),$B1607+1)+$B1607,INDEX($C$242:$BA$1865,MATCH($A1607&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1607+1)/INDEX($C$7:$BG$219,MATCH($A1607&\" - RAB life\",$A$7:$A$219,0),$B1607+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1614&\" - RAB life\",$A$7:$A$219,0),$B1614+1)+$B1614,INDEX($C$242:$BA$1865,MATCH($A1614&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1614+1)/INDEX($C$7:$BG$219,MATCH($A1614&\" - RAB life\",$A$7:$A$219,0),$B1614+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,0]
["Asset 26",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,26,0]
[{"$f":"\"Asset \"&BI1650","v":"Asset 27"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:C1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:D1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:E1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:F1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:G1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:H1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:I1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:J1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:K1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:L1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:M1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:N1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:O1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:P1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Q1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:R1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:S1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:T1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:U1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:V1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:W1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:X1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Y1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:Z1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AA1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AB1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AC1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AD1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AE1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AF1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AG1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AH1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AI1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AJ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AK1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AL1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AM1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AN1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AO1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AP1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AQ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AR1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AS1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AT1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AU1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AV1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AW1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AX1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AY1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:AZ1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BA1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BB1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BC1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BD1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BE1650)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1650&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1650&\" - RAB life\",$A$7:$A$219,0),$B1650+1)+$B1650,INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)/INDEX($C$7:$BG$76,MATCH($A1650&\" - RAB life\",$A$7:$A$76,0),$B1650+1),INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)-SUM(\n$C1650:BF1650)))","v":0},null,27,{"$f":"SUM(C1650:BG1650)-INDEX($C$242:$BA$1865,MATCH($A1650&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1650+1)","v":0}]
["Asset 27",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1668&\" - RAB life\",$A$7:$A$219,0),$B1668+1)+$B1668,INDEX($C$242:$BA$1865,MATCH($A1668&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1668+1)/INDEX($C$7:$BG$219,MATCH($A1668&\" - RAB life\",$A$7:$A$219,0),$B1668+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,0]
["Asset 27",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,27,0]
[{"$f":"\"Asset \"&BI1701&\" - capex (incurred)\"","v":"Asset 28 - capex (incurred)"},"capex (incurred)",{"$f":"INDEX(C$7:C$219,MATCH($A1701,$A$7:$A$219,0))","v":0},{"$f":"INDEX(D$7:D$219,MATCH($A1701,$A$7:$A$219,0))*((1+D$224)/(1+D$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T$7:T$219,MATCH($A1701,$A$7:$A$219,0))*((1+T$224)/(1+T$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AJ$7:AJ$219,MATCH($A1701,$A$7:$A$219,0))*((1+AJ$224)/(1+AJ$225))^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AZ$7:AZ$219,MATCH($A1701,$A$7:$A$219,0))*((1+AZ$224)/(1+AZ$225))^0.5","v":0},0,0,0,0,0,0,0,null,{"$f":"BI1647+1","v":28}]
[{"$f":"\"Asset \"&BI1705","v":"Asset 28"},1,null,null,{"$f":"IF(E$232<=INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1)+$B1705,INDEX($C$242:$BA$1865,MATCH($A1705&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1705+1)/INDEX($C$7:$BG$219,MATCH($A1705&\" - RAB life\",$A$7:$A$219,0),$B1705+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,{"$f":"SUM(C1705:BG1705)-INDEX($C$242:$BA$1865,MATCH($A1705&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1705+1)","v":0}]
["Asset 28",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W$232<=INDEX($C$7:$BG$219,MATCH($A1723&\" - RAB life\",$A$7:$A$219,0),$B1723+1)+$B1723,INDEX($C$242:$BA$1865,MATCH($A1723&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1723+1)/INDEX($C$7:$BG$219,MATCH($A1723&\" - RAB life\",$A$7:$A$219,0),$B1723+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1730&\" - RAB life\",$A$7:$A$219,0),$B1730+1)+$B1730,INDEX($C$242:$BA$1865,MATCH($A1730&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1730+1)/INDEX($C$7:$BG$219,MATCH($A1730&\" - RAB life\",$A$7:$A$219,0),$B1730+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,28,0]
["Asset 28",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,28,0]
[{"$f":"\"Asset \"&BI1757&\" - Depreciation\"","v":"Asset 29 - Depreciation"},"Depreciation",{"$f":"SUM(C1758:C1808)","v":0},{"$f":"SUM(D1758:D1808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1769&\" - RAB life\",$A$7:$A$219,0),$B1769+1)+$B1769,INDEX($C$242:$BA$1865,MATCH($A1769&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1769+1)/INDEX($C$7:$BG$219,MATCH($A1769&\" - RAB life\",$A$7:$A$219,0),$B1769+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1776&\" - RAB life\",$A$7:$A$219,0),$B1776+1)+$B1776,INDEX($C$242:$BA$1865,MATCH($A1776&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1776+1)/INDEX($C$7:$BG$219,MATCH($A1776&\" - RAB life\",$A$7:$A$219,0),$B1776+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
["Asset 29",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,29,0]
[{"$f":"\"Asset \"&BI1812","v":"Asset 30"},0,null,{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),D$232),\nIF(D$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:C1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),E$232),\nIF(E$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:D1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),F$232),\nIF(F$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:E1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),G$232),\nIF(G$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:F1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),H$232),\nIF(H$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:G1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),I$232),\nIF(I$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:H1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),J$232),\nIF(J$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:I1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),K$232),\nIF(K$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:J1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),L$232),\nIF(L$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:K1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),M$232),\nIF(M$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:L1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),N$232),\nIF(N$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:M1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),O$232),\nIF(O$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:N1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),P$232),\nIF(P$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:O1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Q$232),\nIF(Q$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:P1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),R$232),\nIF(R$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Q1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),S$232),\nIF(S$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:R1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),T$232),\nIF(T$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:S1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),U$232),\nIF(U$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:T1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),V$232),\nIF(V$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:U1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),W$232),\nIF(W$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:V1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),X$232),\nIF(X$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:W1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Y$232),\nIF(Y$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:X1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),Z$232),\nIF(Z$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Y1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AA$232),\nIF(AA$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:Z1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AB$232),\nIF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AA1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AC$232),\nIF(AC$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AB1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AD$232),\nIF(AD$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AC1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AE$232),\nIF(AE$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AD1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AF$232),\nIF(AF$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AE1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AG$232),\nIF(AG$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AF1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AH$232),\nIF(AH$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AG1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AI$232),\nIF(AI$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AH1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AJ$232),\nIF(AJ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AI1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AK$232),\nIF(AK$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AJ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AL$232),\nIF(AL$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AK1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AM$232),\nIF(AM$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AL1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AN$232),\nIF(AN$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AM1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AO$232),\nIF(AO$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AN1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AP$232),\nIF(AP$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AO1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AQ$232),\nIF(AQ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AP1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AR$232),\nIF(AR$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AQ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AS$232),\nIF(AS$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AR1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AT$232),\nIF(AT$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AS1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AU$232),\nIF(AU$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AT1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AV$232),\nIF(AV$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AU1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AW$232),\nIF(AW$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AV1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AX$232),\nIF(AX$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AW1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AY$232),\nIF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AX1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),AZ$232),\nIF(AZ$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AY1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BA$232),\nIF(BA$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:AZ1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BB$232),\nIF(BB$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BA1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BC$232),\nIF(BC$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BB1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BD$232),\nIF(BD$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BC1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BE$232),\nIF(BE$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BD1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BF$232),\nIF(BF$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BE1812)))","v":0},{"$f":"IF(INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)=\"tracking\",INDEX($D$7:$BG$219,MATCH($A1812&\" - tracking\",$A$7:$A$219,0),BG$232),\nIF(BG$232<=INDEX($C$7:$BG$219,MATCH($A1812&\" - RAB life\",$A$7:$A$219,0),$B1812+1)+$B1812,INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)/INDEX($C$7:$BG$76,MATCH($A1812&\" - RAB life\",$A$7:$A$76,0),$B1812+1),INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)-SUM(\n$C1812:BF1812)))","v":0},null,30,{"$f":"SUM(C1812:BG1812)-INDEX($C$242:$BA$1865,MATCH($A1812&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1812+1)","v":0}]
["Asset 30",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=INDEX($C$7:$BG$219,MATCH($A1824&\" - RAB life\",$A$7:$A$219,0),$B1824+1)+$B1824,INDEX($C$242:$BA$1865,MATCH($A1824&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1824+1)/INDEX($C$7:$BG$219,MATCH($A1824&\" - RAB life\",$A$7:$A$219,0),$B1824+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AB$232<=INDEX($C$7:$BG$219,MATCH($A1830&\" - RAB life\",$A$7:$A$219,0),$B1830+1)+$B1830,INDEX($C$242:$BA$1865,MATCH($A1830&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1830+1)/INDEX($C$7:$BG$219,MATCH($A1830&\" - RAB life\",$A$7:$A$219,0),$B1830+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=INDEX($C$7:$BG$219,MATCH($A1849&\" - RAB life\",$A$7:$A$219,0),$B1849+1)+$B1849,INDEX($C$242:$BA$1865,MATCH($A1849&\" - capex (commissioned)\",$A$242:$A$1865,0),$B1849+1)/INDEX($C$7:$BG$219,MATCH($A1849&\" - RAB life\",$A$7:$A$219,0),$B1849+1),0)","v":0},0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,0]
["Asset 30",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,30,0]
["RAB (nominal)"]
["Expenses",null,{"$f":"SUM(C1877,C3438)","v":0},{"$f":"SUM(D1877,D3438,D3439)","v":55.515690673360226},{"$f":"SUM(E1877,E3438,E3439)","v":57.498586823082348},59.250523714808644,60.805298931832027,62.192116327979875,63.436262640837398,65.200818488299433,66.588594488809761,67.691897780156836,68.581875737209387,69.313425034717213,71.491345454666089,72.280668269012551,72.456596406268119,72.39120743240386,74.068209495424654,77.144807956129938,72.720020303663674,72.093205734375232,10.521041969513337,8.4437485734571043E-15,8.6548422877935328E-15,8.8712133449883716E-15,9.0929936786130812E-15,9.320318520578408E-15,9.553326483592867E-15,9.7921596456826883E-15,1.0036963636824756E-14,1.0287887727745375E-14,1.0545084920939009E-14,1.0808712043962485E-14,1.1078929845061547E-14,1.1355903091188085E-14,1.1639800668467787E-14,1.1930795685179482E-14,1.222906557730897E-14,1.2534792216741694E-14,1.2848162022160235E-14,1.316936607271424E-14,1.3498600224532096E-14,1.3836065230145399E-14,1.4181966860899032E-14,1.4536516032421511E-14,1.4899928933232048E-14,1.527242715656285E-14,1.565423783547692E-14,1.6045593781363842E-14,1.6446733625897937E-14,1.6857901966545386E-14,1.7279349515709023E-14,1.7711333253601749E-14,1.8154116584941795E-14,1.8607969499565339E-14,1.9073168737054474E-14,1.9549997955480836E-14,2.0038747904367854E-14]
["Asset 1",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((F$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:E1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:E1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.3671891829667857},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((G$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:F1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:F1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.1718764425429591},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((H$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:G1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:G1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.0044655221796794},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((I$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:H1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:H1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.86097044758258234},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((J$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:I1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:I1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.73797466935649914},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((K$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:J1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:J1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.63254971659128501},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((L$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:K1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:K1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.54218547136395856},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((M$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:L1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:L1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.46473040402625021},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((N$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:M1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:M1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.39834034630821447},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((O$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:N1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:N1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.34143458254989817},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((P$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:O1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:O1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.29265821361419836},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Q$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:P1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:P1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.25084989738359859},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((R$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Q1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Q1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.21501419775737013},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((S$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:R1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:R1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0.1842978837920316},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((T$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:S1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:S1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":1.1057873027521889},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((U$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:T1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:T1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((V$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:U1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:U1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((W$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:V1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:V1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((X$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:W1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:W1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Y$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:X1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:X1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((Z$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Y1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Y1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AA$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Z1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:Z1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AB$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AA1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AA1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AC$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AB1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AB1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AD$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AC1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AC1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AE$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AD1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AD1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AF$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AE1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AE1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AG$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AF1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AF1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AH$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AG1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AG1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AI$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AH1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AH1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AJ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AI1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AI1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AK$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AJ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AJ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AL$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AK1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AK1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AM$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AL1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AL1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AN$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AM1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AM1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AO$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AN1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AN1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AP$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AO1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AO1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AQ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AP1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AP1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AR$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AQ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AQ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AS$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AR1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AR1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AT$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AS1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AS1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AU$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AT1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AT1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AV$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AU1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AU1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AW$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AV1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AV1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AX$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AW1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AW1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AY$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AX1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AX1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((AZ$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AY1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AY1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BA$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AZ1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:AZ1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BB$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BA1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BA1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BC$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BB1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BB1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BD$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BC1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BC1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BE$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BD1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BD1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BF$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BE1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BE1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))=0,0,IF((BG$5-$B1880)>INDEX($C$7:$BG$76,MATCH($A1880&\" - RAB life\",$A$7:$A$76,0),$B1880+1),\n(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BF1880),\n((INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax capex\",$A$7:$A$76,0),$B1880+1)*INDEX($C$229:$BA$229,1,$B1880+1))-SUM($C1880:BF1880))*(1/(INDEX($C$7:$BG$76,MATCH($A1880&\" - Tax life\",$A$7:$A$76,0),$B1880+1))*2)))","v":0},null,1]
["Asset 1",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((K$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:J1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:J1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":1.6985009398097108},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((L$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:K1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:K1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":1.3210562865186639},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((M$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:L1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:L1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":1.0274882228478499},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((N$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:M1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:M1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.79915750665943897},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((O$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:N1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:N1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.62156694962400805},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((P$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:O1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:O1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.48344096081867288},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Q$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:P1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:P1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.37600963619230121},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((R$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Q1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Q1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.29245193926067869},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((S$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:R1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:R1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.22746261942497228},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((T$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:S1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:S1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0.79611916798740268},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((U$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:T1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:T1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((V$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:U1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:U1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((W$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:V1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:V1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((X$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:W1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:W1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Y$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:X1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:X1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((Z$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Y1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Y1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AA$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Z1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:Z1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AB$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AA1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AA1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AC$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AB1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AB1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AD$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AC1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AC1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AE$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AD1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AD1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AF$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AE1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AE1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AG$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AF1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AF1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AH$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AG1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AG1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AI$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AH1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AH1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AJ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AI1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AI1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AK$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AJ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AJ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AL$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AK1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AK1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AM$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AL1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AL1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AN$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AM1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AM1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AO$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AN1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AN1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AP$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AO1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AO1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AQ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AP1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AP1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AR$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AQ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AQ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AS$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AR1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AR1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AT$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AS1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AS1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AU$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AT1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AT1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AV$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AU1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AU1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AW$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AV1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AV1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AX$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AW1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AW1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AY$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AX1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AX1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((AZ$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AY1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AY1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BA$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AZ1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:AZ1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BB$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BA1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BA1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BC$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BB1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BB1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BD$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BC1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BC1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BE$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BD1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BD1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BF$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BE1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BE1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))=0,0,IF((BG$5-$B1885)>INDEX($C$7:$BG$76,MATCH($A1885&\" - RAB life\",$A$7:$A$76,0),$B1885+1),\n(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BF1885),\n((INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax capex\",$A$7:$A$76,0),$B1885+1)*INDEX($C$229:$BA$229,1,$B1885+1))-SUM($C1885:BF1885))*(1/(INDEX($C$7:$BG$76,MATCH($A1885&\" - Tax life\",$A$7:$A$76,0),$B1885+1))*2)))","v":0},null,1]
["Asset 1",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((N$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:M1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:M1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":1.3718248039760748},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((O$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:N1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:N1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":1.0669748475369469},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((P$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:O1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:O1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.82986932586206996},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Q$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:P1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:P1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.64545392011494329},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((R$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Q1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Q1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.50201971564495584},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((S$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:R1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:R1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.39045977883496574},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((T$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:S1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:S1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.30369093909386219},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((U$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:T1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:T1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.23620406373967068},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((V$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:U1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:U1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.18371427179752173},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((W$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:V1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:V1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0.64299995129132625},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((X$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:W1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:W1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Y$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:X1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:X1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((Z$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Y1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Y1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AA$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Z1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:Z1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AB$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AA1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AA1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AC$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AB1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AB1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AD$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AC1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AC1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AE$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AD1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AD1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AF$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AE1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AE1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AG$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AF1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AF1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AH$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AG1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AG1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AI$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AH1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AH1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AJ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AI1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AI1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AK$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AJ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AJ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AL$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AK1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AK1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AM$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AL1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AL1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AN$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AM1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AM1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AO$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AN1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AN1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AP$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AO1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AO1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AQ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AP1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AP1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AR$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AQ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AQ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AS$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AR1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AR1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AT$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AS1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AS1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AU$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AT1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AT1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AV$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AU1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AU1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AW$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AV1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AV1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AX$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AW1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AW1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AY$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AX1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AX1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((AZ$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AY1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AY1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BA$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AZ1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:AZ1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BB$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BA1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BA1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BC$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BB1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BB1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BD$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BC1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BC1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BE$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BD1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BD1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BF$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BE1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BE1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))=0,0,IF((BG$5-$B1888)>INDEX($C$7:$BG$76,MATCH($A1888&\" - RAB life\",$A$7:$A$76,0),$B1888+1),\n(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BF1888),\n((INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax capex\",$A$7:$A$76,0),$B1888+1)*INDEX($C$229:$BA$229,1,$B1888+1))-SUM($C1888:BF1888))*(1/(INDEX($C$7:$BG$76,MATCH($A1888&\" - Tax life\",$A$7:$A$76,0),$B1888+1))*2)))","v":0},null,1]
["Asset 1",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((X$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:W1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:W1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((Y$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:X1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:X1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((Z$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Y1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Y1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AA$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Z1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:Z1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AB$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AA1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AA1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AC$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AB1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AB1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AD$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AC1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AC1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AE$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AD1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AD1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AF$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AE1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AE1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AG$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AF1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AF1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AH$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AG1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AG1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AI$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AH1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AH1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AJ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AI1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AI1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AK$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AJ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AJ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AL$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AK1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AK1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AM$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AL1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AL1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AN$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AM1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AM1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AO$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AN1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AN1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AP$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AO1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AO1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AQ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AP1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AP1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AR$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AQ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AQ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AS$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AR1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AR1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AT$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AS1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AS1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AU$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AT1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AT1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AV$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AU1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AU1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AW$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AV1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AV1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AX$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AW1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AW1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AY$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AX1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AX1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((AZ$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AY1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AY1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BA$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AZ1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:AZ1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BB$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BA1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BA1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BC$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BB1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BB1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BD$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BC1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BC1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BE$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BD1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BD1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BF$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BE1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BE1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))=0,0,IF((BG$5-$B1898)>INDEX($C$7:$BG$76,MATCH($A1898&\" - RAB life\",$A$7:$A$76,0),$B1898+1),\n(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BF1898),\n((INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax capex\",$A$7:$A$76,0),$B1898+1)*INDEX($C$229:$BA$229,1,$B1898+1))-SUM($C1898:BF1898))*(1/(INDEX($C$7:$BG$76,MATCH($A1898&\" - Tax life\",$A$7:$A$76,0),$B1898+1))*2)))","v":0},null,1]
["Asset 1",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AC$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AB1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AB1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AD$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AC1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AC1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AE$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AD1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AD1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AF$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AE1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AE1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AG$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AF1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AF1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AH$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AG1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AG1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AI$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AH1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AH1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AJ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AI1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AI1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AK$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AJ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AJ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AL$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AK1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AK1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AM$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AL1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AL1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AN$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AM1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AM1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AO$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AN1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AN1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AP$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AO1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AO1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AQ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AP1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AP1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AR$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AQ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AQ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AS$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AR1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AR1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AT$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AS1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AS1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AU$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AT1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AT1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AV$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AU1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AU1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AW$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AV1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AV1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AX$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AW1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AW1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AY$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AX1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AX1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((AZ$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AY1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AY1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BA$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AZ1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:AZ1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BB$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BA1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BA1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BC$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BB1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BB1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BD$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BC1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BC1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BE$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BD1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BD1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BF$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BE1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BE1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))=0,0,IF((BG$5-$B1903)>INDEX($C$7:$BG$76,MATCH($A1903&\" - RAB life\",$A$7:$A$76,0),$B1903+1),\n(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BF1903),\n((INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax capex\",$A$7:$A$76,0),$B1903+1)*INDEX($C$229:$BA$229,1,$B1903+1))-SUM($C1903:BF1903))*(1/(INDEX($C$7:$BG$76,MATCH($A1903&\" - Tax life\",$A$7:$A$76,0),$B1903+1))*2)))","v":0},null,1]
["Asset 1",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AF$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AE1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AE1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AG$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AF1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AF1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AH$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AG1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AG1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AI$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AH1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AH1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AJ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AI1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AI1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AK$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AJ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AJ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AL$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AK1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AK1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AM$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AL1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AL1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AN$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AM1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AM1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AO$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AN1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AN1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AP$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AO1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AO1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AQ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AP1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AP1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AR$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AQ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AQ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AS$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AR1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AR1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AT$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AS1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AS1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AU$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AT1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AT1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AV$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AU1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AU1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AW$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AV1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AV1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AX$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AW1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AW1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AY$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AX1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AX1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((AZ$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AY1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AY1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BA$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AZ1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:AZ1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BB$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BA1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BA1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BC$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BB1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BB1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BD$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BC1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BC1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BE$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BD1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BD1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BF$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BE1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BE1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))=0,0,IF((BG$5-$B1906)>INDEX($C$7:$BG$76,MATCH($A1906&\" - RAB life\",$A$7:$A$76,0),$B1906+1),\n(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BF1906),\n((INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax capex\",$A$7:$A$76,0),$B1906+1)*INDEX($C$229:$BA$229,1,$B1906+1))-SUM($C1906:BF1906))*(1/(INDEX($C$7:$BG$76,MATCH($A1906&\" - Tax life\",$A$7:$A$76,0),$B1906+1))*2)))","v":0},null,1]
["Asset 1",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AM$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AL1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AL1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AN$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AM1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AM1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AO$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AN1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AN1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AP$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AO1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AO1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AQ$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AP1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AP1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AR$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AQ1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AQ1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AS$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AR1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AR1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AT$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AS1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AS1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AU$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AT1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AT1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AV$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AU1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AU1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AW$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AV1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AV1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AX$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AW1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AW1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AY$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AX1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AX1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((AZ$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AY1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AY1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BA$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AZ1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:AZ1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BB$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BA1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BA1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BC$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BB1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BB1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BD$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BC1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BC1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BE$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BD1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BD1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BF$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BE1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BE1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))=0,0,IF((BG$5-$B1913)>INDEX($C$7:$BG$76,MATCH($A1913&\" - RAB life\",$A$7:$A$76,0),$B1913+1),\n(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BF1913),\n((INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax capex\",$A$7:$A$76,0),$B1913+1)*INDEX($C$229:$BA$229,1,$B1913+1))-SUM($C1913:BF1913))*(1/(INDEX($C$7:$BG$76,MATCH($A1913&\" - Tax life\",$A$7:$A$76,0),$B1913+1))*2)))","v":0},null,1]
["Asset 1",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AQ$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AP1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AP1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AR$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AQ1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AQ1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AS$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AR1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AR1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AT$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AS1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AS1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AU$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AT1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AT1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AV$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AU1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AU1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AW$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AV1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AV1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AX$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AW1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AW1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AY$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AX1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AX1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((AZ$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AY1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AY1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BA$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AZ1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:AZ1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BB$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BA1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BA1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BC$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BB1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BB1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BD$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BC1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BC1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BE$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BD1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BD1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BF$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BE1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BE1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))=0,0,IF((BG$5-$B1917)>INDEX($C$7:$BG$76,MATCH($A1917&\" - RAB life\",$A$7:$A$76,0),$B1917+1),\n(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BF1917),\n((INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax capex\",$A$7:$A$76,0),$B1917+1)*INDEX($C$229:$BA$229,1,$B1917+1))-SUM($C1917:BF1917))*(1/(INDEX($C$7:$BG$76,MATCH($A1917&\" - Tax life\",$A$7:$A$76,0),$B1917+1))*2)))","v":0},null,1]
["Asset 1",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AV$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AU1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AU1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AW$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AV1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AV1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AX$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AW1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AW1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AY$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AX1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AX1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((AZ$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AY1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AY1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BA$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AZ1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:AZ1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BB$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BA1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BA1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BC$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BB1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BB1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BD$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BC1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BC1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BE$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BD1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BD1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BF$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BE1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BE1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))=0,0,IF((BG$5-$B1922)>INDEX($C$7:$BG$76,MATCH($A1922&\" - RAB life\",$A$7:$A$76,0),$B1922+1),\n(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BF1922),\n((INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax capex\",$A$7:$A$76,0),$B1922+1)*INDEX($C$229:$BA$229,1,$B1922+1))-SUM($C1922:BF1922))*(1/(INDEX($C$7:$BG$76,MATCH($A1922&\" - Tax life\",$A$7:$A$76,0),$B1922+1))*2)))","v":0},null,1]
[{"$f":"\"Asset \"&BI1931","v":"Asset 2"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((E$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:D1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:D1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((F$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:E1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:E1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((G$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:F1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:F1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((H$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:G1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:G1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((I$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:H1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:H1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((J$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:I1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:I1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((K$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:J1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:J1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((L$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:K1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:K1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((M$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:L1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:L1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((N$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:M1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:M1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((O$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:N1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:N1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((P$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:O1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:O1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Q$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:P1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:P1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((R$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Q1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Q1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((S$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:R1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:R1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((T$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:S1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:S1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((U$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:T1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:T1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((V$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:U1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:U1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((W$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:V1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:V1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((X$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:W1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:W1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Y$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:X1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:X1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((Z$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Y1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Y1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AA$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Z1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:Z1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AB$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AA1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AA1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AC$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AB1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AB1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AD$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AC1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AC1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AE$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AD1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AD1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AF$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AE1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AE1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AG$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AF1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AF1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AH$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AG1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AG1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AI$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AH1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AH1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AJ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AI1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AI1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AK$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AJ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AJ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AL$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AK1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AK1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AM$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AL1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AL1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AN$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AM1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AM1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AO$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AN1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AN1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AP$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AO1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AO1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AQ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AP1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AP1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AR$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AQ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AQ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AS$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AR1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AR1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AT$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AS1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AS1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AU$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AT1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AT1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AV$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AU1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AU1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AW$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AV1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AV1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AX$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AW1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AW1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AY$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AX1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AX1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((AZ$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AY1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AY1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BA$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AZ1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:AZ1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BB$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BA1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BA1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BC$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BB1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BB1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BD$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BC1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BC1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BE$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BD1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BD1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BF$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BE1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BE1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))=0,0,IF((BG$5-$B1931)>INDEX($C$7:$BG$76,MATCH($A1931&\" - RAB life\",$A$7:$A$76,0),$B1931+1),\n(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BF1931),\n((INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax capex\",$A$7:$A$76,0),$B1931+1)*INDEX($C$229:$BA$229,1,$B1931+1))-SUM($C1931:BF1931))*(1/(INDEX($C$7:$BG$76,MATCH($A1931&\" - Tax life\",$A$7:$A$76,0),$B1931+1))*2)))","v":0},null,{"$f":"BI1879+1","v":2}]
["Asset 2",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((I$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:H1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:H1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((J$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:I1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:I1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((K$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:J1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:J1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((L$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:K1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:K1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((M$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:L1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:L1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((N$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:M1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:M1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((O$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:N1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:N1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((P$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:O1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:O1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Q$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:P1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:P1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((R$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Q1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Q1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((S$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:R1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:R1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((T$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:S1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:S1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((U$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:T1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:T1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((V$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:U1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:U1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((W$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:V1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:V1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((X$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:W1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:W1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Y$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:X1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:X1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((Z$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Y1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Y1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AA$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Z1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:Z1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AB$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AA1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AA1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AC$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AB1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AB1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AD$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AC1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AC1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AE$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AD1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AD1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AF$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AE1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AE1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AG$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AF1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AF1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AH$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AG1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AG1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AI$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AH1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AH1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AJ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AI1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AI1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AK$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AJ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AJ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AL$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AK1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AK1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AM$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AL1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AL1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AN$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AM1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AM1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AO$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AN1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AN1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AP$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AO1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AO1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AQ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AP1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AP1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AR$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AQ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AQ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AS$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AR1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AR1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AT$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AS1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AS1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AU$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AT1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AT1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AV$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AU1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AU1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AW$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AV1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AV1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AX$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AW1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AW1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AY$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AX1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AX1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((AZ$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AY1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AY1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BA$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AZ1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:AZ1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BB$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BA1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BA1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BC$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BB1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BB1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BD$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BC1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BC1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BE$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BD1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BD1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BF$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BE1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BE1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))=0,0,IF((BG$5-$B1935)>INDEX($C$7:$BG$76,MATCH($A1935&\" - RAB life\",$A$7:$A$76,0),$B1935+1),\n(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BF1935),\n((INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax capex\",$A$7:$A$76,0),$B1935+1)*INDEX($C$229:$BA$229,1,$B1935+1))-SUM($C1935:BF1935))*(1/(INDEX($C$7:$BG$76,MATCH($A1935&\" - Tax life\",$A$7:$A$76,0),$B1935+1))*2)))","v":0},null,2]
["Asset 2",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((N$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:M1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:M1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((O$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:N1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:N1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((P$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:O1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:O1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Q$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:P1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:P1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((R$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Q1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Q1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((S$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:R1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:R1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((T$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:S1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:S1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((U$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:T1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:T1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((V$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:U1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:U1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((W$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:V1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:V1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((X$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:W1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:W1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Y$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:X1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:X1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((Z$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Y1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Y1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AA$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Z1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:Z1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AB$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AA1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AA1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AC$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AB1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AB1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AD$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AC1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AC1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AE$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AD1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AD1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AF$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AE1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AE1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AG$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AF1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AF1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AH$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AG1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AG1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AI$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AH1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AH1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AJ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AI1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AI1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AK$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AJ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AJ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AL$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AK1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AK1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AM$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AL1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AL1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AN$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AM1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AM1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AO$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AN1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AN1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AP$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AO1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AO1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AQ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AP1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AP1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AR$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AQ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AQ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AS$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AR1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AR1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AT$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AS1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AS1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AU$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AT1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AT1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AV$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AU1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AU1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AW$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AV1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AV1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AX$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AW1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AW1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AY$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AX1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AX1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((AZ$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AY1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AY1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BA$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AZ1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:AZ1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BB$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BA1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BA1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BC$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BB1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BB1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BD$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BC1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BC1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BE$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BD1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BD1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BF$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BE1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BE1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))=0,0,IF((BG$5-$B1940)>INDEX($C$7:$BG$76,MATCH($A1940&\" - RAB life\",$A$7:$A$76,0),$B1940+1),\n(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BF1940),\n((INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax capex\",$A$7:$A$76,0),$B1940+1)*INDEX($C$229:$BA$229,1,$B1940+1))-SUM($C1940:BF1940))*(1/(INDEX($C$7:$BG$76,MATCH($A1940&\" - Tax life\",$A$7:$A$76,0),$B1940+1))*2)))","v":0},null,2]
["Asset 2",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((W$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:V1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:V1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((X$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:W1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:W1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((Y$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:X1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:X1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((Z$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Y1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Y1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AA$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Z1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:Z1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AB$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AA1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AA1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AC$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AB1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AB1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AD$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AC1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AC1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AE$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AD1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AD1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AF$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AE1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AE1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AG$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AF1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AF1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AH$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AG1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AG1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AI$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AH1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AH1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AJ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AI1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AI1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AK$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AJ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AJ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AL$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AK1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AK1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AM$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AL1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AL1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AN$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AM1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AM1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AO$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AN1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AN1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AP$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AO1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AO1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AQ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AP1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AP1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AR$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AQ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AQ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AS$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AR1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AR1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AT$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AS1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AS1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AU$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AT1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AT1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AV$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AU1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AU1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AW$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AV1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AV1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AX$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AW1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AW1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AY$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AX1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AX1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((AZ$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AY1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AY1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BA$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AZ1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:AZ1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BB$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BA1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BA1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BC$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BB1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BB1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BD$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BC1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BC1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BE$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BD1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BD1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BF$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BE1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BE1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))=0,0,IF((BG$5-$B1949)>INDEX($C$7:$BG$76,MATCH($A1949&\" - RAB life\",$A$7:$A$76,0),$B1949+1),\n(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BF1949),\n((INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax capex\",$A$7:$A$76,0),$B1949+1)*INDEX($C$229:$BA$229,1,$B1949+1))-SUM($C1949:BF1949))*(1/(INDEX($C$7:$BG$76,MATCH($A1949&\" - Tax life\",$A$7:$A$76,0),$B1949+1))*2)))","v":0},null,2]
["Asset 2",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AD$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AC1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AC1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AE$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AD1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AD1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AF$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AE1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AE1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AG$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AF1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AF1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AH$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AG1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AG1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AI$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AH1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AH1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AJ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AI1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AI1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AK$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AJ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AJ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AL$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AK1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AK1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AM$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AL1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AL1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AN$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AM1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AM1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AO$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AN1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AN1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AP$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AO1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AO1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AQ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AP1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AP1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AR$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AQ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AQ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AS$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AR1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AR1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AT$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AS1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AS1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AU$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AT1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AT1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AV$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AU1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AU1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AW$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AV1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AV1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AX$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AW1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AW1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AY$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AX1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AX1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((AZ$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AY1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AY1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BA$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AZ1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:AZ1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BB$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BA1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BA1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BC$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BB1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BB1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BD$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BC1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BC1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BE$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BD1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BD1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BF$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BE1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BE1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))=0,0,IF((BG$5-$B1956)>INDEX($C$7:$BG$76,MATCH($A1956&\" - RAB life\",$A$7:$A$76,0),$B1956+1),\n(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BF1956),\n((INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax capex\",$A$7:$A$76,0),$B1956+1)*INDEX($C$229:$BA$229,1,$B1956+1))-SUM($C1956:BF1956))*(1/(INDEX($C$7:$BG$76,MATCH($A1956&\" - Tax life\",$A$7:$A$76,0),$B1956+1))*2)))","v":0},null,2]
["Asset 2",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AH$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AG1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AG1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AI$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AH1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AH1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AJ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AI1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AI1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AK$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AJ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AJ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AL$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AK1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AK1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AM$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AL1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AL1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AN$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AM1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AM1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AO$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AN1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AN1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AP$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AO1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AO1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AQ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AP1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AP1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AR$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AQ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AQ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AS$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AR1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AR1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AT$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AS1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AS1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AU$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AT1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AT1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AV$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AU1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AU1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AW$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AV1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AV1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AX$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AW1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AW1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AY$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AX1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AX1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((AZ$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AY1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AY1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BA$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AZ1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:AZ1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BB$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BA1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BA1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BC$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BB1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BB1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BD$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BC1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BC1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BE$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BD1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BD1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BF$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BE1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BE1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))=0,0,IF((BG$5-$B1960)>INDEX($C$7:$BG$76,MATCH($A1960&\" - RAB life\",$A$7:$A$76,0),$B1960+1),\n(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BF1960),\n((INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax capex\",$A$7:$A$76,0),$B1960+1)*INDEX($C$229:$BA$229,1,$B1960+1))-SUM($C1960:BF1960))*(1/(INDEX($C$7:$BG$76,MATCH($A1960&\" - Tax life\",$A$7:$A$76,0),$B1960+1))*2)))","v":0},null,2]
["Asset 2",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AO$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AN1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AN1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AP$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AO1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AO1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AQ$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AP1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AP1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AR$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AQ1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AQ1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AS$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AR1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AR1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AT$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AS1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AS1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AU$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AT1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AT1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AV$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AU1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AU1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AW$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AV1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AV1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AX$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AW1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AW1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AY$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AX1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AX1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((AZ$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AY1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AY1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BA$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AZ1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:AZ1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BB$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BA1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BA1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BC$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BB1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BB1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BD$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BC1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BC1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BE$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BD1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BD1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BF$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BE1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BE1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))=0,0,IF((BG$5-$B1967)>INDEX($C$7:$BG$76,MATCH($A1967&\" - RAB life\",$A$7:$A$76,0),$B1967+1),\n(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BF1967),\n((INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax capex\",$A$7:$A$76,0),$B1967+1)*INDEX($C$229:$BA$229,1,$B1967+1))-SUM($C1967:BF1967))*(1/(INDEX($C$7:$BG$76,MATCH($A1967&\" - Tax life\",$A$7:$A$76,0),$B1967+1))*2)))","v":0},null,2]
["Asset 2",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AP$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AO1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AO1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AQ$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AP1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AP1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AR$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AQ1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AQ1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AS$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AR1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AR1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AT$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AS1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AS1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AU$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AT1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AT1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AV$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AU1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AU1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AW$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AV1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AV1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AX$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AW1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AW1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AY$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AX1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AX1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((AZ$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AY1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AY1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BA$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AZ1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:AZ1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BB$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BA1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BA1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BC$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BB1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BB1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BD$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BC1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BC1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BE$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BD1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BD1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BF$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BE1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BE1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))=0,0,IF((BG$5-$B1968)>INDEX($C$7:$BG$76,MATCH($A1968&\" - RAB life\",$A$7:$A$76,0),$B1968+1),\n(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BF1968),\n((INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax capex\",$A$7:$A$76,0),$B1968+1)*INDEX($C$229:$BA$229,1,$B1968+1))-SUM($C1968:BF1968))*(1/(INDEX($C$7:$BG$76,MATCH($A1968&\" - Tax life\",$A$7:$A$76,0),$B1968+1))*2)))","v":0},null,2]
["Asset 2",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((AZ$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AY1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AY1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BA$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AZ1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:AZ1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BB$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BA1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BA1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BC$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BB1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BB1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BD$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BC1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BC1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BE$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BD1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BD1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BF$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BE1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BE1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))=0,0,IF((BG$5-$B1978)>INDEX($C$7:$BG$76,MATCH($A1978&\" - RAB life\",$A$7:$A$76,0),$B1978+1),\n(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BF1978),\n((INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax capex\",$A$7:$A$76,0),$B1978+1)*INDEX($C$229:$BA$229,1,$B1978+1))-SUM($C1978:BF1978))*(1/(INDEX($C$7:$BG$76,MATCH($A1978&\" - Tax life\",$A$7:$A$76,0),$B1978+1))*2)))","v":0},null,2]
["Asset 2",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Asset 3",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((H$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:G1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:G1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((I$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:H1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:H1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((J$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:I1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:I1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((K$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:J1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:J1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((L$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:K1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:K1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((M$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:L1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:L1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((N$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:M1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:M1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((O$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:N1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:N1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((P$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:O1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:O1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Q$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:P1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:P1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((R$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Q1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Q1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((S$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:R1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:R1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((T$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:S1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:S1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((U$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:T1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:T1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((V$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:U1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:U1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((W$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:V1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:V1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((X$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:W1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:W1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Y$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:X1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:X1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((Z$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Y1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Y1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AA$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Z1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:Z1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AB$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AA1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AA1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AC$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AB1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AB1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AD$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AC1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AC1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AE$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AD1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AD1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AF$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AE1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AE1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AG$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AF1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AF1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AH$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AG1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AG1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AI$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AH1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AH1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AJ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AI1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AI1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AK$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AJ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AJ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AL$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AK1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AK1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AM$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AL1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AL1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AN$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AM1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AM1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AO$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AN1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AN1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AP$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AO1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AO1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AQ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AP1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AP1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AR$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AQ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AQ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AS$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AR1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AR1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AT$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AS1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AS1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AU$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AT1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AT1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AV$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AU1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AU1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AW$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AV1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AV1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AX$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AW1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AW1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AY$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AX1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AX1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((AZ$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AY1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AY1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BA$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AZ1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:AZ1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BB$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BA1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BA1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BC$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BB1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BB1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BD$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BC1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BC1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BE$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BD1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BD1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BF$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BE1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BE1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))=0,0,IF((BG$5-$B1986)>INDEX($C$7:$BG$76,MATCH($A1986&\" - RAB life\",$A$7:$A$76,0),$B1986+1),\n(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BF1986),\n((INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax capex\",$A$7:$A$76,0),$B1986+1)*INDEX($C$229:$BA$229,1,$B1986+1))-SUM($C1986:BF1986))*(1/(INDEX($C$7:$BG$76,MATCH($A1986&\" - Tax life\",$A$7:$A$76,0),$B1986+1))*2)))","v":0},null,3]
["Asset 3",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Q$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:P1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:P1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((R$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Q1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Q1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((S$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:R1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:R1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((T$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:S1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:S1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((U$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:T1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:T1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((V$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:U1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:U1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((W$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:V1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:V1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((X$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:W1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:W1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Y$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:X1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:X1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((Z$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Y1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Y1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AA$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Z1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:Z1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AB$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AA1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AA1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AC$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AB1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AB1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AD$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AC1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AC1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AE$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AD1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AD1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AF$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AE1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AE1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AG$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AF1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AF1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AH$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AG1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AG1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AI$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AH1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AH1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AJ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AI1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AI1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AK$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AJ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AJ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AL$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AK1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AK1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AM$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AL1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AL1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AN$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AM1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AM1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AO$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AN1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AN1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AP$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AO1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AO1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AQ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AP1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AP1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AR$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AQ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AQ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AS$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AR1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AR1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AT$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AS1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AS1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AU$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AT1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AT1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AV$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AU1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AU1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AW$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AV1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AV1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AX$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AW1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AW1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AY$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AX1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AX1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((AZ$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AY1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AY1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BA$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AZ1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:AZ1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BB$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BA1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BA1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BC$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BB1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BB1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BD$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BC1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BC1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BE$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BD1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BD1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BF$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BE1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BE1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))=0,0,IF((BG$5-$B1995)>INDEX($C$7:$BG$76,MATCH($A1995&\" - RAB life\",$A$7:$A$76,0),$B1995+1),\n(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BF1995),\n((INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax capex\",$A$7:$A$76,0),$B1995+1)*INDEX($C$229:$BA$229,1,$B1995+1))-SUM($C1995:BF1995))*(1/(INDEX($C$7:$BG$76,MATCH($A1995&\" - Tax life\",$A$7:$A$76,0),$B1995+1))*2)))","v":0},null,{"$f":"BI1943+1","v":3}]
["Asset 3",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((T$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:S1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:S1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((U$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:T1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:T1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((V$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:U1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:U1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((W$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:V1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:V1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((X$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:W1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:W1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((Y$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:X1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:X1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((Z$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Y1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Y1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AA$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Z1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:Z1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AB$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AA1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AA1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AC$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AB1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AB1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AD$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AC1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AC1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AE$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AD1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AD1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AF$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AE1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AE1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AG$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AF1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AF1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AH$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AG1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AG1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AI$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AH1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AH1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AJ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AI1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AI1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AK$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AJ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AJ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AL$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AK1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AK1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AM$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AL1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AL1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AN$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AM1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AM1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AO$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AN1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AN1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AP$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AO1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AO1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AQ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AP1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AP1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AR$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AQ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AQ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AS$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AR1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AR1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AT$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AS1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AS1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AU$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AT1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AT1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AV$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AU1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AU1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AW$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AV1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AV1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AX$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AW1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AW1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AY$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AX1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AX1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((AZ$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AY1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AY1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BA$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AZ1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:AZ1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BB$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BA1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BA1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BC$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BB1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BB1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BD$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BC1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BC1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BE$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BD1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BD1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BF$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BE1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BE1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))=0,0,IF((BG$5-$B1998)>INDEX($C$7:$BG$76,MATCH($A1998&\" - RAB life\",$A$7:$A$76,0),$B1998+1),\n(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BF1998),\n((INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax capex\",$A$7:$A$76,0),$B1998+1)*INDEX($C$229:$BA$229,1,$B1998+1))-SUM($C1998:BF1998))*(1/(INDEX($C$7:$BG$76,MATCH($A1998&\" - Tax life\",$A$7:$A$76,0),$B1998+1))*2)))","v":0},null,3]
["Asset 3",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((Z$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Y2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Y2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AA$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Z2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:Z2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AB$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AA2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AA2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AC$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AB2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AB2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AD$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AC2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AC2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AE$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AD2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AD2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AF$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AE2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AE2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AG$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AF2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AF2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AH$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AG2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AG2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AI$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AH2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AH2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AJ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AI2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AI2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AK$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AJ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AJ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AL$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AK2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AK2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AM$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AL2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AL2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AN$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AM2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AM2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AO$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AN2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AN2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AP$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AO2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AO2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AQ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AP2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AP2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AR$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AQ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AQ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AS$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AR2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AR2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AT$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AS2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AS2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AU$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AT2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AT2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AV$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AU2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AU2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AW$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AV2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AV2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AX$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AW2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AW2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AY$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AX2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AX2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((AZ$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AY2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AY2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BA$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AZ2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:AZ2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BB$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BA2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BA2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BC$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BB2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BB2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BD$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BC2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BC2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BE$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BD2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BD2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BF$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BE2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BE2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))=0,0,IF((BG$5-$B2004)>INDEX($C$7:$BG$76,MATCH($A2004&\" - RAB life\",$A$7:$A$76,0),$B2004+1),\n(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BF2004),\n((INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax capex\",$A$7:$A$76,0),$B2004+1)*INDEX($C$229:$BA$229,1,$B2004+1))-SUM($C2004:BF2004))*(1/(INDEX($C$7:$BG$76,MATCH($A2004&\" - Tax life\",$A$7:$A$76,0),$B2004+1))*2)))","v":0},null,3]
["Asset 3",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AI$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AH2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AH2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AJ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AI2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AI2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AK$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AJ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AJ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AL$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AK2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AK2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AM$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AL2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AL2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AN$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AM2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AM2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AO$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AN2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AN2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AP$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AO2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AO2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AQ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AP2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AP2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AR$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AQ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AQ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AS$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AR2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AR2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AT$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AS2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AS2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AU$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AT2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AT2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AV$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AU2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AU2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AW$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AV2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AV2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AX$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AW2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AW2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AY$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AX2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AX2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((AZ$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AY2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AY2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BA$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AZ2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:AZ2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BB$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BA2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BA2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BC$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BB2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BB2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BD$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BC2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BC2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BE$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BD2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BD2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BF$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BE2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BE2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))=0,0,IF((BG$5-$B2013)>INDEX($C$7:$BG$76,MATCH($A2013&\" - RAB life\",$A$7:$A$76,0),$B2013+1),\n(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BF2013),\n((INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax capex\",$A$7:$A$76,0),$B2013+1)*INDEX($C$229:$BA$229,1,$B2013+1))-SUM($C2013:BF2013))*(1/(INDEX($C$7:$BG$76,MATCH($A2013&\" - Tax life\",$A$7:$A$76,0),$B2013+1))*2)))","v":0},null,3]
["Asset 3",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AL$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AK2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AK2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AM$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AL2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AL2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AN$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AM2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AM2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AO$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AN2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AN2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AP$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AO2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AO2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AQ$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AP2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AP2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AR$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AQ2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AQ2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AS$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AR2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AR2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AT$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AS2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AS2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AU$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AT2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AT2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AV$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AU2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AU2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AW$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AV2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AV2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AX$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AW2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AW2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AY$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AX2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AX2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((AZ$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AY2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AY2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BA$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AZ2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:AZ2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BB$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BA2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BA2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BC$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BB2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BB2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BD$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BC2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BC2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BE$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BD2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BD2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BF$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BE2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BE2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))=0,0,IF((BG$5-$B2016)>INDEX($C$7:$BG$76,MATCH($A2016&\" - RAB life\",$A$7:$A$76,0),$B2016+1),\n(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BF2016),\n((INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax capex\",$A$7:$A$76,0),$B2016+1)*INDEX($C$229:$BA$229,1,$B2016+1))-SUM($C2016:BF2016))*(1/(INDEX($C$7:$BG$76,MATCH($A2016&\" - Tax life\",$A$7:$A$76,0),$B2016+1))*2)))","v":0},null,3]
["Asset 3",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AR$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AQ2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AQ2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AS$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AR2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AR2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AT$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AS2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AS2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AU$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AT2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AT2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AV$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AU2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AU2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AW$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AV2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AV2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AX$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AW2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AW2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AY$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AX2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AX2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((AZ$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AY2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AY2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BA$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AZ2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:AZ2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BB$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BA2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BA2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BC$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BB2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BB2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BD$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BC2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BC2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BE$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BD2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BD2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BF$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BE2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BE2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))=0,0,IF((BG$5-$B2022)>INDEX($C$7:$BG$76,MATCH($A2022&\" - RAB life\",$A$7:$A$76,0),$B2022+1),\n(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BF2022),\n((INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax capex\",$A$7:$A$76,0),$B2022+1)*INDEX($C$229:$BA$229,1,$B2022+1))-SUM($C2022:BF2022))*(1/(INDEX($C$7:$BG$76,MATCH($A2022&\" - Tax life\",$A$7:$A$76,0),$B2022+1))*2)))","v":0},null,3]
["Asset 3",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AU$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AT2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AT2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AV$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AU2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AU2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AW$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AV2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AV2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AX$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AW2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AW2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AY$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AX2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AX2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((AZ$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AY2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AY2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BA$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AZ2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:AZ2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BB$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BA2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BA2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BC$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BB2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BB2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BD$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BC2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BC2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BE$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BD2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BD2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BF$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BE2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BE2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))=0,0,IF((BG$5-$B2025)>INDEX($C$7:$BG$76,MATCH($A2025&\" - RAB life\",$A$7:$A$76,0),$B2025+1),\n(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BF2025),\n((INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax capex\",$A$7:$A$76,0),$B2025+1)*INDEX($C$229:$BA$229,1,$B2025+1))-SUM($C2025:BF2025))*(1/(INDEX($C$7:$BG$76,MATCH($A2025&\" - Tax life\",$A$7:$A$76,0),$B2025+1))*2)))","v":0},null,3]
[{"$f":"\"Asset \"&BI2034","v":"Asset 4"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1)+$B2034),(INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax capex\",$A$7:$A$76,0),$B2034+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2034&\" - Tax life\",$A$7:$A$76,0),$B2034+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4]
["Asset 4",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((J$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:I2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:I2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((K$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:J2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:J2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((L$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:K2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:K2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((M$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:L2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:L2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((N$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:M2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:M2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((O$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:N2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:N2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((P$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:O2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:O2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Q$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:P2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:P2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((R$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Q2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Q2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((S$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:R2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:R2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((T$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:S2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:S2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((U$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:T2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:T2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((V$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:U2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:U2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((W$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:V2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:V2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((X$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:W2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:W2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Y$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:X2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:X2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((Z$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Y2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Y2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AA$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Z2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:Z2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AB$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AA2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AA2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AC$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AB2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AB2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AD$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AC2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AC2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AE$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AD2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AD2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AF$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AE2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AE2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AG$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AF2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AF2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AH$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AG2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AG2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AI$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AH2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AH2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AJ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AI2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AI2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AK$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AJ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AJ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AL$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AK2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AK2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AM$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AL2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AL2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AN$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AM2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AM2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AO$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AN2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AN2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AP$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AO2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AO2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AQ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AP2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AP2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AR$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AQ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AQ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AS$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AR2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AR2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AT$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AS2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AS2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AU$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AT2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AT2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AV$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AU2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AU2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AW$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AV2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AV2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AX$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AW2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AW2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AY$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AX2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AX2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((AZ$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AY2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AY2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BA$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AZ2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:AZ2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BB$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BA2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BA2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BC$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BB2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BB2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BD$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BC2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BC2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BE$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BD2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BD2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BF$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BE2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BE2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))=0,0,IF((BG$5-$B2040)>INDEX($C$7:$BG$76,MATCH($A2040&\" - RAB life\",$A$7:$A$76,0),$B2040+1),\n(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BF2040),\n((INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax capex\",$A$7:$A$76,0),$B2040+1)*INDEX($C$229:$BA$229,1,$B2040+1))-SUM($C2040:BF2040))*(1/(INDEX($C$7:$BG$76,MATCH($A2040&\" - Tax life\",$A$7:$A$76,0),$B2040+1))*2)))","v":0},null,4]
["Asset 4",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Q$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:P2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:P2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((R$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Q2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Q2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((S$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:R2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:R2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((T$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:S2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:S2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((U$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:T2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:T2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((V$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:U2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:U2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((W$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:V2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:V2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((X$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:W2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:W2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Y$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:X2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:X2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((Z$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Y2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Y2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AA$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Z2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:Z2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AB$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AA2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AA2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AC$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AB2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AB2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AD$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AC2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AC2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AE$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AD2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AD2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AF$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AE2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AE2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AG$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AF2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AF2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AH$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AG2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AG2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AI$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AH2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AH2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AJ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AI2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AI2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AK$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AJ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AJ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AL$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AK2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AK2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AM$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AL2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AL2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AN$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AM2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AM2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AO$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AN2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AN2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AP$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AO2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AO2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AQ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AP2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AP2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AR$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AQ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AQ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AS$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AR2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AR2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AT$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AS2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AS2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AU$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AT2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AT2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AV$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AU2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AU2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AW$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AV2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AV2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AX$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AW2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AW2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AY$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AX2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AX2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((AZ$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AY2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AY2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BA$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AZ2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:AZ2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BB$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BA2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BA2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BC$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BB2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BB2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BD$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BC2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BC2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BE$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BD2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BD2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BF$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BE2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BE2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))=0,0,IF((BG$5-$B2047)>INDEX($C$7:$BG$76,MATCH($A2047&\" - RAB life\",$A$7:$A$76,0),$B2047+1),\n(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BF2047),\n((INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax capex\",$A$7:$A$76,0),$B2047+1)*INDEX($C$229:$BA$229,1,$B2047+1))-SUM($C2047:BF2047))*(1/(INDEX($C$7:$BG$76,MATCH($A2047&\" - Tax life\",$A$7:$A$76,0),$B2047+1))*2)))","v":0},null,4]
["Asset 4",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((T$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:S2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:S2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((U$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:T2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:T2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((V$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:U2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:U2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((W$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:V2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:V2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((X$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:W2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:W2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((Y$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:X2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:X2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((Z$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Y2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Y2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AA$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Z2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:Z2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AB$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AA2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AA2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AC$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AB2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AB2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AD$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AC2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AC2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AE$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AD2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AD2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AF$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AE2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AE2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AG$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AF2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AF2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AH$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AG2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AG2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AI$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AH2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AH2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AJ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AI2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AI2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AK$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AJ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AJ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AL$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AK2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AK2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AM$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AL2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AL2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AN$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AM2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AM2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AO$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AN2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AN2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AP$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AO2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AO2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AQ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AP2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AP2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AR$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AQ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AQ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AS$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AR2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AR2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AT$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AS2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AS2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AU$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AT2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AT2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AV$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AU2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AU2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AW$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AV2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AV2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AX$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AW2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AW2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AY$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AX2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AX2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((AZ$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AY2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AY2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BA$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AZ2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:AZ2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BB$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BA2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BA2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BC$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BB2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BB2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BD$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BC2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BC2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BE$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BD2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BD2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BF$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BE2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BE2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))=0,0,IF((BG$5-$B2050)>INDEX($C$7:$BG$76,MATCH($A2050&\" - RAB life\",$A$7:$A$76,0),$B2050+1),\n(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BF2050),\n((INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax capex\",$A$7:$A$76,0),$B2050+1)*INDEX($C$229:$BA$229,1,$B2050+1))-SUM($C2050:BF2050))*(1/(INDEX($C$7:$BG$76,MATCH($A2050&\" - Tax life\",$A$7:$A$76,0),$B2050+1))*2)))","v":0},null,4]
["Asset 4",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AB$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AA2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AA2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AC$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AB2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AB2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AD$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AC2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AC2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AE$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AD2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AD2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AF$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AE2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AE2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AG$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AF2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AF2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AH$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AG2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AG2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AI$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AH2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AH2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AJ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AI2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AI2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AK$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AJ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AJ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AL$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AK2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AK2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AM$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AL2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AL2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AN$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AM2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AM2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AO$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AN2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AN2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AP$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AO2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AO2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AQ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AP2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AP2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AR$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AQ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AQ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AS$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AR2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AR2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AT$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AS2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AS2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AU$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AT2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AT2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AV$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AU2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AU2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AW$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AV2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AV2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AX$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AW2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AW2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AY$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AX2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AX2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((AZ$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AY2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AY2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BA$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AZ2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:AZ2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BB$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BA2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BA2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BC$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BB2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BB2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BD$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BC2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BC2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BE$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BD2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BD2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BF$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BE2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BE2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))=0,0,IF((BG$5-$B2058)>INDEX($C$7:$BG$76,MATCH($A2058&\" - RAB life\",$A$7:$A$76,0),$B2058+1),\n(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BF2058),\n((INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax capex\",$A$7:$A$76,0),$B2058+1)*INDEX($C$229:$BA$229,1,$B2058+1))-SUM($C2058:BF2058))*(1/(INDEX($C$7:$BG$76,MATCH($A2058&\" - Tax life\",$A$7:$A$76,0),$B2058+1))*2)))","v":0},null,4]
["Asset 4",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AC$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AB2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AB2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AD$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AC2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AC2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AE$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AD2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AD2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AF$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AE2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AE2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AG$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AF2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AF2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AH$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AG2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AG2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AI$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AH2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AH2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AJ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AI2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AI2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AK$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AJ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AJ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AL$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AK2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AK2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AM$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AL2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AL2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AN$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AM2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AM2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AO$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AN2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AN2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AP$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AO2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AO2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AQ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AP2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AP2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AR$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AQ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AQ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AS$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AR2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AR2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AT$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AS2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AS2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AU$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AT2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AT2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AV$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AU2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AU2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AW$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AV2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AV2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AX$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AW2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AW2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AY$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AX2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AX2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((AZ$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AY2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AY2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BA$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AZ2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:AZ2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BB$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BA2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BA2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BC$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BB2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BB2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BD$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BC2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BC2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BE$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BD2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BD2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BF$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BE2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BE2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))=0,0,IF((BG$5-$B2059)>INDEX($C$7:$BG$76,MATCH($A2059&\" - RAB life\",$A$7:$A$76,0),$B2059+1),\n(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BF2059),\n((INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax capex\",$A$7:$A$76,0),$B2059+1)*INDEX($C$229:$BA$229,1,$B2059+1))-SUM($C2059:BF2059))*(1/(INDEX($C$7:$BG$76,MATCH($A2059&\" - Tax life\",$A$7:$A$76,0),$B2059+1))*2)))","v":0},null,{"$f":"BI2007+1","v":4}]
["Asset 4",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AL$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AK2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AK2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AM$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AL2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AL2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AN$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AM2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AM2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AO$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AN2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AN2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AP$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AO2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AO2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AQ$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AP2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AP2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AR$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AQ2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AQ2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AS$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AR2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AR2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AT$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AS2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AS2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AU$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AT2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AT2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AV$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AU2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AU2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AW$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AV2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AV2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AX$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AW2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AW2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AY$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AX2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AX2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((AZ$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AY2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AY2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BA$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AZ2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:AZ2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BB$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BA2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BA2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BC$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BB2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BB2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BD$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BC2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BC2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BE$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BD2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BD2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BF$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BE2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BE2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))=0,0,IF((BG$5-$B2068)>INDEX($C$7:$BG$76,MATCH($A2068&\" - RAB life\",$A$7:$A$76,0),$B2068+1),\n(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BF2068),\n((INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax capex\",$A$7:$A$76,0),$B2068+1)*INDEX($C$229:$BA$229,1,$B2068+1))-SUM($C2068:BF2068))*(1/(INDEX($C$7:$BG$76,MATCH($A2068&\" - Tax life\",$A$7:$A$76,0),$B2068+1))*2)))","v":0},null,4]
["Asset 4",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AP$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AO2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AO2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AQ$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AP2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AP2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AR$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AQ2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AQ2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AS$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AR2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AR2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AT$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AS2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AS2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AU$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AT2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AT2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AV$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AU2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AU2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AW$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AV2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AV2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AX$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AW2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AW2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AY$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AX2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AX2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((AZ$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AY2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AY2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BA$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AZ2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:AZ2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BB$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BA2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BA2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BC$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BB2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BB2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BD$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BC2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BC2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BE$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BD2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BD2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BF$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BE2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BE2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))=0,0,IF((BG$5-$B2072)>INDEX($C$7:$BG$76,MATCH($A2072&\" - RAB life\",$A$7:$A$76,0),$B2072+1),\n(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BF2072),\n((INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax capex\",$A$7:$A$76,0),$B2072+1)*INDEX($C$229:$BA$229,1,$B2072+1))-SUM($C2072:BF2072))*(1/(INDEX($C$7:$BG$76,MATCH($A2072&\" - Tax life\",$A$7:$A$76,0),$B2072+1))*2)))","v":0},null,4]
["Asset 4",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AU$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AT2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AT2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AV$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AU2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AU2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AW$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AV2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AV2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AX$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AW2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AW2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AY$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AX2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AX2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((AZ$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AY2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AY2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BA$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AZ2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:AZ2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BB$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BA2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BA2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BC$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BB2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BB2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BD$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BC2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BC2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BE$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BD2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BD2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BF$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BE2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BE2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))=0,0,IF((BG$5-$B2077)>INDEX($C$7:$BG$76,MATCH($A2077&\" - RAB life\",$A$7:$A$76,0),$B2077+1),\n(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BF2077),\n((INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax capex\",$A$7:$A$76,0),$B2077+1)*INDEX($C$229:$BA$229,1,$B2077+1))-SUM($C2077:BF2077))*(1/(INDEX($C$7:$BG$76,MATCH($A2077&\" - Tax life\",$A$7:$A$76,0),$B2077+1))*2)))","v":0},null,4]
[{"$f":"\"Asset \"&BI2086","v":"Asset 5"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1)+$B2086),(INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax capex\",$A$7:$A$76,0),$B2086+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2086&\" - Tax life\",$A$7:$A$76,0),$B2086+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5]
["Asset 5",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((K$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:J2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:J2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((L$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:K2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:K2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((M$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:L2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:L2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((N$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:M2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:M2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((O$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:N2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:N2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((P$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:O2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:O2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Q$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:P2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:P2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((R$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Q2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Q2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((S$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:R2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:R2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((T$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:S2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:S2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((U$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:T2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:T2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((V$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:U2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:U2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((W$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:V2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:V2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((X$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:W2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:W2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Y$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:X2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:X2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((Z$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Y2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Y2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AA$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Z2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:Z2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AB$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AA2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AA2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AC$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AB2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AB2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AD$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AC2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AC2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AE$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AD2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AD2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AF$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AE2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AE2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AG$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AF2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AF2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AH$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AG2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AG2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AI$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AH2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AH2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AJ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AI2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AI2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AK$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AJ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AJ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AL$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AK2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AK2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AM$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AL2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AL2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AN$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AM2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AM2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AO$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AN2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AN2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AP$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AO2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AO2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AQ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AP2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AP2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AR$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AQ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AQ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AS$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AR2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AR2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AT$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AS2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AS2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AU$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AT2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AT2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AV$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AU2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AU2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AW$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AV2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AV2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AX$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AW2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AW2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AY$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AX2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AX2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((AZ$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AY2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AY2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BA$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AZ2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:AZ2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BB$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BA2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BA2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BC$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BB2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BB2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BD$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BC2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BC2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BE$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BD2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BD2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BF$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BE2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BE2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))=0,0,IF((BG$5-$B2093)>INDEX($C$7:$BG$76,MATCH($A2093&\" - RAB life\",$A$7:$A$76,0),$B2093+1),\n(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BF2093),\n((INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax capex\",$A$7:$A$76,0),$B2093+1)*INDEX($C$229:$BA$229,1,$B2093+1))-SUM($C2093:BF2093))*(1/(INDEX($C$7:$BG$76,MATCH($A2093&\" - Tax life\",$A$7:$A$76,0),$B2093+1))*2)))","v":0},null,5]
["Asset 5",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((N$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:M2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:M2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((O$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:N2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:N2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((P$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:O2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:O2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Q$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:P2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:P2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((R$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Q2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Q2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((S$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:R2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:R2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((T$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:S2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:S2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((U$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:T2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:T2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((V$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:U2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:U2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((W$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:V2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:V2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((X$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:W2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:W2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Y$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:X2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:X2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((Z$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Y2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Y2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AA$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Z2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:Z2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AB$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AA2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AA2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AC$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AB2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AB2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AD$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AC2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AC2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AE$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AD2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AD2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AF$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AE2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AE2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AG$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AF2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AF2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AH$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AG2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AG2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AI$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AH2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AH2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AJ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AI2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AI2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AK$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AJ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AJ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AL$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AK2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AK2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AM$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AL2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AL2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AN$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AM2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AM2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AO$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AN2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AN2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AP$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AO2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AO2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AQ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AP2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AP2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AR$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AQ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AQ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AS$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AR2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AR2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AT$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AS2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AS2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AU$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AT2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AT2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AV$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AU2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AU2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AW$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AV2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AV2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AX$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AW2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AW2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AY$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AX2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AX2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((AZ$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AY2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AY2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BA$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AZ2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:AZ2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BB$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BA2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BA2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BC$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BB2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BB2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BD$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BC2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BC2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BE$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BD2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BD2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BF$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BE2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BE2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))=0,0,IF((BG$5-$B2096)>INDEX($C$7:$BG$76,MATCH($A2096&\" - RAB life\",$A$7:$A$76,0),$B2096+1),\n(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BF2096),\n((INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax capex\",$A$7:$A$76,0),$B2096+1)*INDEX($C$229:$BA$229,1,$B2096+1))-SUM($C2096:BF2096))*(1/(INDEX($C$7:$BG$76,MATCH($A2096&\" - Tax life\",$A$7:$A$76,0),$B2096+1))*2)))","v":0},null,5]
["Asset 5",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((V$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:U2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:U2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((W$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:V2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:V2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((X$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:W2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:W2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((Y$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:X2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:X2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((Z$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Y2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Y2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AA$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Z2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:Z2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AB$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AA2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AA2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AC$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AB2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AB2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AD$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AC2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AC2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AE$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AD2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AD2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AF$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AE2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AE2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AG$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AF2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AF2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AH$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AG2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AG2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AI$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AH2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AH2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AJ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AI2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AI2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AK$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AJ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AJ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AL$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AK2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AK2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AM$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AL2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AL2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AN$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AM2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AM2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AO$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AN2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AN2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AP$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AO2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AO2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AQ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AP2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AP2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AR$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AQ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AQ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AS$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AR2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AR2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AT$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AS2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AS2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AU$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AT2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AT2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AV$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AU2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AU2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AW$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AV2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AV2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AX$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AW2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AW2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AY$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AX2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AX2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((AZ$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AY2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AY2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BA$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AZ2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:AZ2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BB$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BA2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BA2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BC$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BB2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BB2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BD$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BC2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BC2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BE$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BD2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BD2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BF$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BE2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BE2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))=0,0,IF((BG$5-$B2104)>INDEX($C$7:$BG$76,MATCH($A2104&\" - RAB life\",$A$7:$A$76,0),$B2104+1),\n(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BF2104),\n((INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax capex\",$A$7:$A$76,0),$B2104+1)*INDEX($C$229:$BA$229,1,$B2104+1))-SUM($C2104:BF2104))*(1/(INDEX($C$7:$BG$76,MATCH($A2104&\" - Tax life\",$A$7:$A$76,0),$B2104+1))*2)))","v":0},null,5]
["Asset 5",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((W$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:V2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:V2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((X$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:W2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:W2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((Y$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:X2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:X2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((Z$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Y2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Y2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AA$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Z2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:Z2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AB$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AA2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AA2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AC$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AB2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AB2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AD$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AC2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AC2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AE$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AD2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AD2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AF$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AE2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AE2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AG$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AF2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AF2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AH$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AG2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AG2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AI$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AH2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AH2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AJ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AI2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AI2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AK$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AJ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AJ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AL$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AK2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AK2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AM$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AL2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AL2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AN$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AM2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AM2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AO$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AN2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AN2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AP$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AO2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AO2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AQ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AP2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AP2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AR$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AQ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AQ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AS$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AR2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AR2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AT$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AS2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AS2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AU$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AT2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AT2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AV$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AU2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AU2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AW$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AV2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AV2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AX$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AW2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AW2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AY$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AX2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AX2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((AZ$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AY2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AY2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BA$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AZ2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:AZ2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BB$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BA2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BA2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BC$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BB2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BB2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BD$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BC2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BC2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BE$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BD2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BD2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BF$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BE2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BE2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))=0,0,IF((BG$5-$B2105)>INDEX($C$7:$BG$76,MATCH($A2105&\" - RAB life\",$A$7:$A$76,0),$B2105+1),\n(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BF2105),\n((INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax capex\",$A$7:$A$76,0),$B2105+1)*INDEX($C$229:$BA$229,1,$B2105+1))-SUM($C2105:BF2105))*(1/(INDEX($C$7:$BG$76,MATCH($A2105&\" - Tax life\",$A$7:$A$76,0),$B2105+1))*2)))","v":0},null,5]
["Asset 5",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AF$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AE2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AE2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AG$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AF2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AF2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AH$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AG2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AG2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AI$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AH2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AH2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AJ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AI2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AI2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AK$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AJ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AJ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AL$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AK2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AK2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AM$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AL2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AL2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AN$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AM2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AM2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AO$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AN2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AN2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AP$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AO2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AO2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AQ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AP2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AP2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AR$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AQ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AQ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AS$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AR2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AR2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AT$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AS2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AS2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AU$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AT2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AT2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AV$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AU2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AU2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AW$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AV2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AV2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AX$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AW2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AW2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AY$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AX2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AX2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((AZ$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AY2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AY2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BA$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AZ2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:AZ2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BB$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BA2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BA2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BC$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BB2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BB2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BD$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BC2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BC2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BE$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BD2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BD2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BF$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BE2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BE2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))=0,0,IF((BG$5-$B2114)>INDEX($C$7:$BG$76,MATCH($A2114&\" - RAB life\",$A$7:$A$76,0),$B2114+1),\n(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BF2114),\n((INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax capex\",$A$7:$A$76,0),$B2114+1)*INDEX($C$229:$BA$229,1,$B2114+1))-SUM($C2114:BF2114))*(1/(INDEX($C$7:$BG$76,MATCH($A2114&\" - Tax life\",$A$7:$A$76,0),$B2114+1))*2)))","v":0},null,5]
["Asset 5",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AL$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AK2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AK2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AM$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AL2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AL2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AN$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AM2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AM2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AO$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AN2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AN2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AP$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AO2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AO2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AQ$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AP2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AP2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AR$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AQ2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AQ2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AS$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AR2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AR2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AT$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AS2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AS2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AU$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AT2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AT2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AV$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AU2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AU2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AW$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AV2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AV2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AX$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AW2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AW2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AY$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AX2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AX2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((AZ$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AY2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AY2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BA$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AZ2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:AZ2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BB$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BA2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BA2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BC$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BB2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BB2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BD$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BC2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BC2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BE$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BD2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BD2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BF$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BE2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BE2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))=0,0,IF((BG$5-$B2120)>INDEX($C$7:$BG$76,MATCH($A2120&\" - RAB life\",$A$7:$A$76,0),$B2120+1),\n(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BF2120),\n((INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax capex\",$A$7:$A$76,0),$B2120+1)*INDEX($C$229:$BA$229,1,$B2120+1))-SUM($C2120:BF2120))*(1/(INDEX($C$7:$BG$76,MATCH($A2120&\" - Tax life\",$A$7:$A$76,0),$B2120+1))*2)))","v":0},null,5]
["Asset 5",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AO$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AN2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AN2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AP$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AO2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AO2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AQ$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AP2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AP2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AR$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AQ2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AQ2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AS$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AR2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AR2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AT$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AS2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AS2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AU$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AT2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AT2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AV$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AU2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AU2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AW$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AV2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AV2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AX$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AW2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AW2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AY$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AX2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AX2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((AZ$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AY2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AY2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BA$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AZ2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:AZ2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BB$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BA2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BA2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BC$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BB2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BB2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BD$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BC2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BC2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BE$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BD2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BD2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BF$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BE2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BE2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))=0,0,IF((BG$5-$B2123)>INDEX($C$7:$BG$76,MATCH($A2123&\" - RAB life\",$A$7:$A$76,0),$B2123+1),\n(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BF2123),\n((INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax capex\",$A$7:$A$76,0),$B2123+1)*INDEX($C$229:$BA$229,1,$B2123+1))-SUM($C2123:BF2123))*(1/(INDEX($C$7:$BG$76,MATCH($A2123&\" - Tax life\",$A$7:$A$76,0),$B2123+1))*2)))","v":0},null,{"$f":"BI2071+1","v":5}]
["Asset 5",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AX$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AW2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AW2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AY$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AX2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AX2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((AZ$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AY2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AY2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BA$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AZ2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:AZ2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BB$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BA2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BA2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BC$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BB2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BB2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BD$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BC2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BC2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BE$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BD2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BD2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BF$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BE2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BE2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))=0,0,IF((BG$5-$B2132)>INDEX($C$7:$BG$76,MATCH($A2132&\" - RAB life\",$A$7:$A$76,0),$B2132+1),\n(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BF2132),\n((INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax capex\",$A$7:$A$76,0),$B2132+1)*INDEX($C$229:$BA$229,1,$B2132+1))-SUM($C2132:BF2132))*(1/(INDEX($C$7:$BG$76,MATCH($A2132&\" - Tax life\",$A$7:$A$76,0),$B2132+1))*2)))","v":0},null,5]
["Asset 5",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((AZ$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AY2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AY2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BA$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AZ2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:AZ2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BB$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BA2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BA2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BC$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BB2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BB2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BD$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BC2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BC2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BE$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BD2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BD2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BF$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BE2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BE2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))=0,0,IF((BG$5-$B2134)>INDEX($C$7:$BG$76,MATCH($A2134&\" - RAB life\",$A$7:$A$76,0),$B2134+1),\n(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BF2134),\n((INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax capex\",$A$7:$A$76,0),$B2134+1)*INDEX($C$229:$BA$229,1,$B2134+1))-SUM($C2134:BF2134))*(1/(INDEX($C$7:$BG$76,MATCH($A2134&\" - Tax life\",$A$7:$A$76,0),$B2134+1))*2)))","v":0},null,5]
["Asset 6",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((G$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:F2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:F2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((H$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:G2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:G2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((I$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:H2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:H2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((J$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:I2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:I2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((K$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:J2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:J2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((L$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:K2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:K2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((M$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:L2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:L2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((N$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:M2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:M2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((O$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:N2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:N2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((P$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:O2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:O2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Q$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:P2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:P2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((R$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Q2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Q2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((S$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:R2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:R2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((T$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:S2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:S2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((U$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:T2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:T2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((V$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:U2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:U2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((W$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:V2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:V2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((X$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:W2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:W2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Y$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:X2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:X2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((Z$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Y2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Y2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AA$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Z2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:Z2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AB$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AA2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AA2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AC$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AB2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AB2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AD$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AC2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AC2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AE$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AD2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AD2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AF$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AE2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AE2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AG$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AF2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AF2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AH$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AG2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AG2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AI$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AH2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AH2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AJ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AI2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AI2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AK$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AJ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AJ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AL$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AK2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AK2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AM$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AL2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AL2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AN$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AM2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AM2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AO$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AN2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AN2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AP$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AO2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AO2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AQ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AP2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AP2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AR$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AQ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AQ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AS$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AR2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AR2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AT$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AS2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AS2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AU$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AT2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AT2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AV$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AU2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AU2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AW$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AV2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AV2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AX$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AW2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AW2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AY$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AX2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AX2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((AZ$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AY2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AY2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BA$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AZ2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:AZ2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BB$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BA2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BA2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BC$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BB2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BB2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BD$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BC2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BC2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BE$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BD2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BD2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BF$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BE2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BE2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))=0,0,IF((BG$5-$B2141)>INDEX($C$7:$BG$76,MATCH($A2141&\" - RAB life\",$A$7:$A$76,0),$B2141+1),\n(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BF2141),\n((INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax capex\",$A$7:$A$76,0),$B2141+1)*INDEX($C$229:$BA$229,1,$B2141+1))-SUM($C2141:BF2141))*(1/(INDEX($C$7:$BG$76,MATCH($A2141&\" - Tax life\",$A$7:$A$76,0),$B2141+1))*2)))","v":0},null,6]
["Asset 6",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((N$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:M2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:M2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((O$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:N2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:N2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((P$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:O2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:O2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Q$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:P2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:P2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((R$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Q2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Q2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((S$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:R2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:R2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((T$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:S2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:S2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((U$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:T2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:T2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((V$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:U2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:U2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((W$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:V2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:V2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((X$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:W2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:W2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Y$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:X2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:X2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((Z$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Y2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Y2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AA$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Z2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:Z2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AB$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AA2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AA2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AC$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AB2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AB2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AD$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AC2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AC2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AE$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AD2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AD2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AF$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AE2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AE2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AG$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AF2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AF2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AH$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AG2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AG2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AI$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AH2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AH2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AJ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AI2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AI2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AK$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AJ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AJ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AL$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AK2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AK2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AM$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AL2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AL2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AN$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AM2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AM2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AO$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AN2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AN2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AP$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AO2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AO2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AQ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AP2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AP2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AR$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AQ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AQ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AS$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AR2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AR2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AT$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AS2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AS2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AU$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AT2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AT2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AV$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AU2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AU2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AW$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AV2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AV2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AX$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AW2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AW2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AY$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AX2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AX2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((AZ$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AY2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AY2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BA$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AZ2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:AZ2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BB$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BA2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BA2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BC$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BB2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BB2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BD$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BC2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BC2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BE$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BD2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BD2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BF$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BE2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BE2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))=0,0,IF((BG$5-$B2148)>INDEX($C$7:$BG$76,MATCH($A2148&\" - RAB life\",$A$7:$A$76,0),$B2148+1),\n(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BF2148),\n((INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax capex\",$A$7:$A$76,0),$B2148+1)*INDEX($C$229:$BA$229,1,$B2148+1))-SUM($C2148:BF2148))*(1/(INDEX($C$7:$BG$76,MATCH($A2148&\" - Tax life\",$A$7:$A$76,0),$B2148+1))*2)))","v":0},null,6]
["Asset 6",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((R$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Q2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Q2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((S$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:R2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:R2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((T$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:S2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:S2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((U$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:T2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:T2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((V$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:U2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:U2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((W$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:V2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:V2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((X$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:W2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:W2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((Y$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:X2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:X2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((Z$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Y2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Y2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AA$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Z2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:Z2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AB$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AA2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AA2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AC$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AB2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AB2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AD$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AC2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AC2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AE$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AD2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AD2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AF$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AE2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AE2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AG$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AF2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AF2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AH$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AG2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AG2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AI$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AH2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AH2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AJ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AI2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AI2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AK$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AJ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AJ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AL$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AK2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AK2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AM$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AL2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AL2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AN$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AM2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AM2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AO$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AN2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AN2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AP$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AO2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AO2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AQ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AP2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AP2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AR$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AQ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AQ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AS$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AR2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AR2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AT$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AS2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AS2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AU$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AT2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AT2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AV$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AU2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AU2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AW$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AV2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AV2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AX$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AW2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AW2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AY$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AX2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AX2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((AZ$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AY2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AY2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BA$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AZ2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:AZ2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BB$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BA2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BA2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BC$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BB2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BB2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BD$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BC2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BC2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BE$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BD2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BD2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BF$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BE2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BE2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))=0,0,IF((BG$5-$B2152)>INDEX($C$7:$BG$76,MATCH($A2152&\" - RAB life\",$A$7:$A$76,0),$B2152+1),\n(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BF2152),\n((INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax capex\",$A$7:$A$76,0),$B2152+1)*INDEX($C$229:$BA$229,1,$B2152+1))-SUM($C2152:BF2152))*(1/(INDEX($C$7:$BG$76,MATCH($A2152&\" - Tax life\",$A$7:$A$76,0),$B2152+1))*2)))","v":0},null,6]
["Asset 6",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((Y$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:X2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:X2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((Z$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Y2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Y2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AA$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Z2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:Z2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AB$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AA2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AA2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AC$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AB2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AB2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AD$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AC2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AC2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AE$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AD2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AD2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AF$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AE2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AE2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AG$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AF2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AF2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AH$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AG2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AG2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AI$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AH2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AH2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AJ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AI2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AI2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AK$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AJ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AJ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AL$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AK2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AK2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AM$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AL2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AL2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AN$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AM2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AM2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AO$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AN2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AN2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AP$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AO2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AO2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AQ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AP2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AP2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AR$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AQ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AQ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AS$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AR2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AR2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AT$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AS2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AS2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AU$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AT2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AT2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AV$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AU2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AU2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AW$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AV2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AV2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AX$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AW2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AW2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AY$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AX2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AX2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((AZ$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AY2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AY2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BA$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AZ2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:AZ2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BB$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BA2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BA2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BC$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BB2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BB2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BD$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BC2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BC2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BE$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BD2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BD2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BF$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BE2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BE2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))=0,0,IF((BG$5-$B2159)>INDEX($C$7:$BG$76,MATCH($A2159&\" - RAB life\",$A$7:$A$76,0),$B2159+1),\n(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BF2159),\n((INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax capex\",$A$7:$A$76,0),$B2159+1)*INDEX($C$229:$BA$229,1,$B2159+1))-SUM($C2159:BF2159))*(1/(INDEX($C$7:$BG$76,MATCH($A2159&\" - Tax life\",$A$7:$A$76,0),$B2159+1))*2)))","v":0},null,6]
["Asset 6",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AF$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AE2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AE2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AG$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AF2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AF2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AH$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AG2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AG2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AI$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AH2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AH2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AJ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AI2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AI2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AK$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AJ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AJ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AL$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AK2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AK2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AM$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AL2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AL2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AN$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AM2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AM2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AO$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AN2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AN2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AP$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AO2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AO2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AQ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AP2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AP2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AR$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AQ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AQ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AS$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AR2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AR2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AT$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AS2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AS2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AU$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AT2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AT2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AV$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AU2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AU2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AW$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AV2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AV2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AX$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AW2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AW2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AY$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AX2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AX2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((AZ$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AY2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AY2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BA$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AZ2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:AZ2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BB$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BA2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BA2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BC$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BB2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BB2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BD$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BC2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BC2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BE$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BD2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BD2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BF$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BE2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BE2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))=0,0,IF((BG$5-$B2166)>INDEX($C$7:$BG$76,MATCH($A2166&\" - RAB life\",$A$7:$A$76,0),$B2166+1),\n(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BF2166),\n((INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax capex\",$A$7:$A$76,0),$B2166+1)*INDEX($C$229:$BA$229,1,$B2166+1))-SUM($C2166:BF2166))*(1/(INDEX($C$7:$BG$76,MATCH($A2166&\" - Tax life\",$A$7:$A$76,0),$B2166+1))*2)))","v":0},null,6]
["Asset 6",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AI$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AH2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AH2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AJ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AI2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AI2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AK$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AJ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AJ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AL$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AK2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AK2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AM$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AL2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AL2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AN$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AM2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AM2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AO$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AN2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AN2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AP$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AO2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AO2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AQ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AP2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AP2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AR$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AQ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AQ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AS$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AR2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AR2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AT$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AS2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AS2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AU$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AT2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AT2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AV$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AU2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AU2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AW$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AV2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AV2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AX$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AW2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AW2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AY$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AX2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AX2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((AZ$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AY2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AY2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BA$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AZ2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:AZ2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BB$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BA2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BA2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BC$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BB2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BB2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BD$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BC2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BC2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BE$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BD2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BD2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BF$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BE2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BE2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))=0,0,IF((BG$5-$B2169)>INDEX($C$7:$BG$76,MATCH($A2169&\" - RAB life\",$A$7:$A$76,0),$B2169+1),\n(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BF2169),\n((INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax capex\",$A$7:$A$76,0),$B2169+1)*INDEX($C$229:$BA$229,1,$B2169+1))-SUM($C2169:BF2169))*(1/(INDEX($C$7:$BG$76,MATCH($A2169&\" - Tax life\",$A$7:$A$76,0),$B2169+1))*2)))","v":0},null,6]
["Asset 6",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AP$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AO2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AO2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AQ$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AP2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AP2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AR$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AQ2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AQ2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AS$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AR2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AR2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AT$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AS2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AS2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AU$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AT2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AT2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AV$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AU2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AU2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AW$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AV2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AV2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AX$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AW2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AW2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AY$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AX2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AX2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((AZ$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AY2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AY2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BA$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AZ2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:AZ2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BB$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BA2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BA2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BC$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BB2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BB2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BD$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BC2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BC2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BE$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BD2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BD2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BF$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BE2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BE2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))=0,0,IF((BG$5-$B2176)>INDEX($C$7:$BG$76,MATCH($A2176&\" - RAB life\",$A$7:$A$76,0),$B2176+1),\n(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BF2176),\n((INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax capex\",$A$7:$A$76,0),$B2176+1)*INDEX($C$229:$BA$229,1,$B2176+1))-SUM($C2176:BF2176))*(1/(INDEX($C$7:$BG$76,MATCH($A2176&\" - Tax life\",$A$7:$A$76,0),$B2176+1))*2)))","v":0},null,6]
["Asset 6",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AX$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AW2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AW2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AY$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AX2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AX2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((AZ$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AY2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AY2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BA$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AZ2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:AZ2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BB$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BA2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BA2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BC$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BB2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BB2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BD$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BC2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BC2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BE$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BD2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BD2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BF$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BE2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BE2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))=0,0,IF((BG$5-$B2184)>INDEX($C$7:$BG$76,MATCH($A2184&\" - RAB life\",$A$7:$A$76,0),$B2184+1),\n(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BF2184),\n((INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax capex\",$A$7:$A$76,0),$B2184+1)*INDEX($C$229:$BA$229,1,$B2184+1))-SUM($C2184:BF2184))*(1/(INDEX($C$7:$BG$76,MATCH($A2184&\" - Tax life\",$A$7:$A$76,0),$B2184+1))*2)))","v":0},null,6]
["Asset 6",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI2135+1","v":6}]
["Asset 7",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((I$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:H2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:H2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((J$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:I2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:I2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((K$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:J2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:J2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((L$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:K2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:K2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((M$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:L2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:L2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((N$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:M2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:M2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((O$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:N2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:N2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((P$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:O2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:O2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Q$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:P2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:P2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((R$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Q2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Q2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((S$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:R2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:R2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((T$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:S2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:S2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((U$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:T2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:T2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((V$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:U2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:U2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((W$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:V2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:V2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((X$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:W2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:W2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Y$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:X2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:X2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((Z$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Y2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Y2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AA$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Z2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:Z2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AB$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AA2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AA2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AC$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AB2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AB2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AD$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AC2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AC2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AE$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AD2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AD2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AF$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AE2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AE2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AG$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AF2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AF2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AH$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AG2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AG2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AI$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AH2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AH2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AJ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AI2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AI2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AK$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AJ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AJ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AL$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AK2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AK2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AM$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AL2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AL2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AN$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AM2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AM2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AO$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AN2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AN2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AP$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AO2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AO2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AQ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AP2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AP2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AR$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AQ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AQ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AS$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AR2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AR2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AT$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AS2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AS2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AU$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AT2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AT2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AV$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AU2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AU2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AW$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AV2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AV2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AX$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AW2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AW2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AY$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AX2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AX2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((AZ$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AY2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AY2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BA$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AZ2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:AZ2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BB$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BA2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BA2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BC$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BB2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BB2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BD$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BC2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BC2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BE$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BD2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BD2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BF$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BE2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BE2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))=0,0,IF((BG$5-$B2195)>INDEX($C$7:$BG$76,MATCH($A2195&\" - RAB life\",$A$7:$A$76,0),$B2195+1),\n(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BF2195),\n((INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax capex\",$A$7:$A$76,0),$B2195+1)*INDEX($C$229:$BA$229,1,$B2195+1))-SUM($C2195:BF2195))*(1/(INDEX($C$7:$BG$76,MATCH($A2195&\" - Tax life\",$A$7:$A$76,0),$B2195+1))*2)))","v":0},null,7]
["Asset 7",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((J$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:I2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:I2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((K$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:J2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:J2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((L$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:K2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:K2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((M$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:L2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:L2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((N$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:M2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:M2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((O$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:N2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:N2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((P$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:O2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:O2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Q$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:P2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:P2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((R$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Q2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Q2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((S$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:R2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:R2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((T$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:S2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:S2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((U$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:T2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:T2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((V$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:U2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:U2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((W$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:V2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:V2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((X$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:W2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:W2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Y$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:X2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:X2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((Z$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Y2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Y2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AA$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Z2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:Z2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AB$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AA2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AA2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AC$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AB2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AB2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AD$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AC2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AC2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AE$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AD2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AD2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AF$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AE2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AE2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AG$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AF2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AF2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AH$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AG2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AG2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AI$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AH2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AH2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AJ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AI2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AI2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AK$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AJ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AJ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AL$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AK2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AK2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AM$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AL2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AL2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AN$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AM2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AM2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AO$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AN2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AN2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AP$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AO2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AO2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AQ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AP2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AP2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AR$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AQ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AQ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AS$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AR2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AR2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AT$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AS2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AS2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AU$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AT2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AT2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AV$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AU2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AU2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AW$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AV2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AV2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AX$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AW2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AW2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AY$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AX2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AX2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((AZ$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AY2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AY2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BA$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AZ2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:AZ2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BB$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BA2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BA2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BC$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BB2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BB2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BD$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BC2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BC2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BE$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BD2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BD2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BF$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BE2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BE2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))=0,0,IF((BG$5-$B2196)>INDEX($C$7:$BG$76,MATCH($A2196&\" - RAB life\",$A$7:$A$76,0),$B2196+1),\n(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BF2196),\n((INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax capex\",$A$7:$A$76,0),$B2196+1)*INDEX($C$229:$BA$229,1,$B2196+1))-SUM($C2196:BF2196))*(1/(INDEX($C$7:$BG$76,MATCH($A2196&\" - Tax life\",$A$7:$A$76,0),$B2196+1))*2)))","v":0},null,7]
["Asset 7",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((S$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:R2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:R2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((T$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:S2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:S2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((U$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:T2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:T2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((V$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:U2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:U2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((W$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:V2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:V2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((X$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:W2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:W2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((Y$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:X2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:X2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((Z$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Y2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Y2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AA$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Z2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:Z2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AB$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AA2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AA2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AC$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AB2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AB2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AD$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AC2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AC2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AE$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AD2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AD2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AF$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AE2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AE2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AG$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AF2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AF2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AH$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AG2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AG2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AI$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AH2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AH2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AJ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AI2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AI2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AK$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AJ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AJ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AL$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AK2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AK2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AM$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AL2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AL2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AN$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AM2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AM2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AO$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AN2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AN2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AP$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AO2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AO2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AQ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AP2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AP2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AR$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AQ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AQ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AS$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AR2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AR2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AT$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AS2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AS2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AU$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AT2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AT2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AV$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AU2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AU2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AW$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AV2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AV2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AX$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AW2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AW2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AY$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AX2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AX2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((AZ$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AY2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AY2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BA$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AZ2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:AZ2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BB$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BA2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BA2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BC$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BB2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BB2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BD$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BC2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BC2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BE$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BD2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BD2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BF$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BE2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BE2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))=0,0,IF((BG$5-$B2205)>INDEX($C$7:$BG$76,MATCH($A2205&\" - RAB life\",$A$7:$A$76,0),$B2205+1),\n(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BF2205),\n((INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax capex\",$A$7:$A$76,0),$B2205+1)*INDEX($C$229:$BA$229,1,$B2205+1))-SUM($C2205:BF2205))*(1/(INDEX($C$7:$BG$76,MATCH($A2205&\" - Tax life\",$A$7:$A$76,0),$B2205+1))*2)))","v":0},null,7]
["Asset 7",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((Z$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Y2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Y2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AA$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Z2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:Z2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AB$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AA2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AA2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AC$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AB2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AB2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AD$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AC2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AC2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AE$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AD2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AD2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AF$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AE2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AE2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AG$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AF2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AF2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AH$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AG2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AG2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AI$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AH2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AH2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AJ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AI2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AI2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AK$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AJ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AJ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AL$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AK2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AK2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AM$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AL2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AL2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AN$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AM2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AM2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AO$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AN2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AN2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AP$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AO2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AO2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AQ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AP2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AP2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AR$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AQ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AQ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AS$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AR2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AR2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AT$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AS2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AS2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AU$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AT2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AT2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AV$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AU2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AU2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AW$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AV2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AV2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AX$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AW2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AW2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AY$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AX2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AX2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((AZ$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AY2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AY2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BA$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AZ2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:AZ2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BB$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BA2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BA2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BC$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BB2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BB2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BD$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BC2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BC2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BE$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BD2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BD2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BF$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BE2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BE2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))=0,0,IF((BG$5-$B2212)>INDEX($C$7:$BG$76,MATCH($A2212&\" - RAB life\",$A$7:$A$76,0),$B2212+1),\n(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BF2212),\n((INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax capex\",$A$7:$A$76,0),$B2212+1)*INDEX($C$229:$BA$229,1,$B2212+1))-SUM($C2212:BF2212))*(1/(INDEX($C$7:$BG$76,MATCH($A2212&\" - Tax life\",$A$7:$A$76,0),$B2212+1))*2)))","v":0},null,7]
["Asset 7",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AB$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AA2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AA2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AC$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AB2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AB2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AD$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AC2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AC2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AE$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AD2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AD2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AF$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AE2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AE2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AG$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AF2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AF2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AH$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AG2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AG2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AI$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AH2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AH2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AJ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AI2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AI2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AK$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AJ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AJ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AL$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AK2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AK2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AM$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AL2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AL2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AN$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AM2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AM2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AO$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AN2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AN2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AP$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AO2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AO2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AQ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AP2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AP2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AR$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AQ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AQ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AS$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AR2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AR2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AT$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AS2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AS2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AU$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AT2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AT2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AV$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AU2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AU2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AW$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AV2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AV2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AX$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AW2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AW2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AY$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AX2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AX2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((AZ$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AY2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AY2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BA$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AZ2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:AZ2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BB$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BA2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BA2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BC$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BB2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BB2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BD$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BC2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BC2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BE$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BD2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BD2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BF$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BE2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BE2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))=0,0,IF((BG$5-$B2214)>INDEX($C$7:$BG$76,MATCH($A2214&\" - RAB life\",$A$7:$A$76,0),$B2214+1),\n(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BF2214),\n((INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax capex\",$A$7:$A$76,0),$B2214+1)*INDEX($C$229:$BA$229,1,$B2214+1))-SUM($C2214:BF2214))*(1/(INDEX($C$7:$BG$76,MATCH($A2214&\" - Tax life\",$A$7:$A$76,0),$B2214+1))*2)))","v":0},null,7]
["Asset 7",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AK$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AJ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AJ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AL$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AK2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AK2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AM$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AL2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AL2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AN$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AM2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AM2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AO$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AN2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AN2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AP$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AO2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AO2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AQ$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AP2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AP2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AR$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AQ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AQ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AS$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AR2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AR2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AT$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AS2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AS2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AU$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AT2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AT2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AV$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AU2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AU2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AW$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AV2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AV2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AX$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AW2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AW2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AY$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AX2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AX2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((AZ$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AY2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AY2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BA$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AZ2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:AZ2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BB$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BA2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BA2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BC$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BB2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BB2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BD$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BC2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BC2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BE$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BD2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BD2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BF$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BE2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BE2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))=0,0,IF((BG$5-$B2223)>INDEX($C$7:$BG$76,MATCH($A2223&\" - RAB life\",$A$7:$A$76,0),$B2223+1),\n(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BF2223),\n((INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax capex\",$A$7:$A$76,0),$B2223+1)*INDEX($C$229:$BA$229,1,$B2223+1))-SUM($C2223:BF2223))*(1/(INDEX($C$7:$BG$76,MATCH($A2223&\" - Tax life\",$A$7:$A$76,0),$B2223+1))*2)))","v":0},null,7]
["Asset 7",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AR$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AQ2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AQ2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AS$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AR2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AR2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AT$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AS2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AS2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AU$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AT2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AT2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AV$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AU2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AU2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AW$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AV2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AV2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AX$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AW2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AW2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AY$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AX2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AX2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((AZ$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AY2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AY2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BA$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AZ2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:AZ2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BB$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BA2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BA2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BC$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BB2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BB2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BD$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BC2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BC2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BE$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BD2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BD2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BF$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BE2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BE2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))=0,0,IF((BG$5-$B2230)>INDEX($C$7:$BG$76,MATCH($A2230&\" - RAB life\",$A$7:$A$76,0),$B2230+1),\n(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BF2230),\n((INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax capex\",$A$7:$A$76,0),$B2230+1)*INDEX($C$229:$BA$229,1,$B2230+1))-SUM($C2230:BF2230))*(1/(INDEX($C$7:$BG$76,MATCH($A2230&\" - Tax life\",$A$7:$A$76,0),$B2230+1))*2)))","v":0},null,7]
["Asset 7",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AT$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AS2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AS2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AU$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AT2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AT2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AV$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AU2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AU2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AW$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AV2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AV2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AX$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AW2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AW2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AY$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AX2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AX2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((AZ$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AY2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AY2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BA$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AZ2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:AZ2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BB$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BA2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BA2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BC$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BB2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BB2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BD$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BC2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BC2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BE$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BD2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BD2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BF$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BE2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BE2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))=0,0,IF((BG$5-$B2232)>INDEX($C$7:$BG$76,MATCH($A2232&\" - RAB life\",$A$7:$A$76,0),$B2232+1),\n(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BF2232),\n((INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax capex\",$A$7:$A$76,0),$B2232+1)*INDEX($C$229:$BA$229,1,$B2232+1))-SUM($C2232:BF2232))*(1/(INDEX($C$7:$BG$76,MATCH($A2232&\" - Tax life\",$A$7:$A$76,0),$B2232+1))*2)))","v":0},null,7]
["Asset 7",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[{"$f":"\"Asset \"&BI2242","v":"Asset 8"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1)+$B2242),(INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax capex\",$A$7:$A$76,0),$B2242+1))*$C$229/INDEX($C$7:$BG$76,MATCH($A2242&\" - Tax life\",$A$7:$A$76,0),$B2242+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8]
["Asset 8",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((L$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:K2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:K2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((M$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:L2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:L2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((N$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:M2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:M2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((O$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:N2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:N2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((P$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:O2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:O2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Q$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:P2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:P2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((R$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Q2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Q2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((S$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:R2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:R2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((T$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:S2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:S2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((U$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:T2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:T2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((V$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:U2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:U2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((W$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:V2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:V2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((X$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:W2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:W2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Y$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:X2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:X2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((Z$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Y2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Y2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AA$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Z2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:Z2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AB$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AA2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AA2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AC$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AB2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AB2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AD$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AC2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AC2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AE$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AD2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AD2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AF$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AE2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AE2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AG$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AF2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AF2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AH$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AG2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AG2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AI$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AH2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AH2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AJ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AI2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AI2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AK$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AJ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AJ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AL$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AK2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AK2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AM$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AL2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AL2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AN$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AM2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AM2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AO$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AN2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AN2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AP$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AO2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AO2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AQ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AP2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AP2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AR$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AQ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AQ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AS$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AR2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AR2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AT$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AS2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AS2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AU$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AT2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AT2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AV$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AU2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AU2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AW$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AV2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AV2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AX$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AW2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AW2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AY$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AX2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AX2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((AZ$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AY2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AY2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BA$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AZ2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:AZ2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BB$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BA2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BA2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BC$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BB2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BB2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BD$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BC2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BC2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BE$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BD2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BD2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BF$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BE2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BE2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))=0,0,IF((BG$5-$B2250)>INDEX($C$7:$BG$76,MATCH($A2250&\" - RAB life\",$A$7:$A$76,0),$B2250+1),\n(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BF2250),\n((INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax capex\",$A$7:$A$76,0),$B2250+1)*INDEX($C$229:$BA$229,1,$B2250+1))-SUM($C2250:BF2250))*(1/(INDEX($C$7:$BG$76,MATCH($A2250&\" - Tax life\",$A$7:$A$76,0),$B2250+1))*2)))","v":0},null,8]
["Asset 8",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((S$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:R2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:R2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((T$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:S2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:S2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((U$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:T2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:T2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((V$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:U2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:U2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((W$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:V2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:V2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((X$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:W2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:W2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((Y$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:X2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:X2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((Z$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Y2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Y2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AA$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Z2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:Z2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AB$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AA2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AA2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AC$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AB2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AB2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AD$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AC2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AC2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AE$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AD2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AD2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AF$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AE2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AE2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AG$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AF2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AF2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AH$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AG2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AG2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AI$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AH2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AH2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AJ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AI2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AI2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AK$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AJ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AJ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AL$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AK2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AK2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AM$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AL2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AL2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AN$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AM2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AM2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AO$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AN2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AN2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AP$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AO2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AO2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AQ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AP2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AP2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AR$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AQ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AQ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AS$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AR2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AR2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AT$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AS2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AS2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AU$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AT2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AT2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AV$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AU2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AU2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AW$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AV2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AV2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AX$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AW2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AW2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AY$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AX2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AX2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((AZ$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AY2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AY2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BA$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AZ2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:AZ2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BB$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BA2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BA2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BC$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BB2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BB2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BD$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BC2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BC2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BE$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BD2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BD2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BF$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BE2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BE2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))=0,0,IF((BG$5-$B2257)>INDEX($C$7:$BG$76,MATCH($A2257&\" - RAB life\",$A$7:$A$76,0),$B2257+1),\n(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BF2257),\n((INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax capex\",$A$7:$A$76,0),$B2257+1)*INDEX($C$229:$BA$229,1,$B2257+1))-SUM($C2257:BF2257))*(1/(INDEX($C$7:$BG$76,MATCH($A2257&\" - Tax life\",$A$7:$A$76,0),$B2257+1))*2)))","v":0},null,8]
["Asset 8",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((V$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:U2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:U2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((W$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:V2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:V2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((X$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:W2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:W2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((Y$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:X2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:X2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((Z$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Y2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Y2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AA$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Z2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:Z2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AB$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AA2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AA2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AC$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AB2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AB2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AD$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AC2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AC2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AE$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AD2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AD2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AF$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AE2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AE2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AG$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AF2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AF2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AH$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AG2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AG2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AI$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AH2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AH2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AJ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AI2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AI2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AK$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AJ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AJ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AL$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AK2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AK2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AM$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AL2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AL2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AN$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AM2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AM2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AO$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AN2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AN2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AP$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AO2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AO2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AQ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AP2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AP2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AR$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AQ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AQ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AS$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AR2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AR2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AT$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AS2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AS2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AU$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AT2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AT2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AV$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AU2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AU2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AW$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AV2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AV2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AX$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AW2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AW2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AY$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AX2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AX2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((AZ$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AY2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AY2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BA$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AZ2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:AZ2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BB$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BA2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BA2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BC$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BB2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BB2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BD$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BC2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BC2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BE$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BD2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BD2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BF$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BE2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BE2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))=0,0,IF((BG$5-$B2260)>INDEX($C$7:$BG$76,MATCH($A2260&\" - RAB life\",$A$7:$A$76,0),$B2260+1),\n(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BF2260),\n((INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax capex\",$A$7:$A$76,0),$B2260+1)*INDEX($C$229:$BA$229,1,$B2260+1))-SUM($C2260:BF2260))*(1/(INDEX($C$7:$BG$76,MATCH($A2260&\" - Tax life\",$A$7:$A$76,0),$B2260+1))*2)))","v":0},null,8]
["Asset 8",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AC$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AB2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AB2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AD$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AC2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AC2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AE$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AD2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AD2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AF$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AE2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AE2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AG$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AF2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AF2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AH$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AG2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AG2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AI$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AH2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AH2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AJ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AI2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AI2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AK$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AJ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AJ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AL$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AK2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AK2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AM$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AL2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AL2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AN$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AM2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AM2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AO$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AN2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AN2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AP$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AO2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AO2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AQ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AP2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AP2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AR$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AQ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AQ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AS$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AR2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AR2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AT$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AS2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AS2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AU$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AT2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AT2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AV$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AU2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AU2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AW$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AV2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AV2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AX$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AW2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AW2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AY$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AX2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AX2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((AZ$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AY2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AY2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BA$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AZ2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:AZ2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BB$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BA2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BA2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BC$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BB2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BB2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BD$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BC2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BC2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BE$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BD2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BD2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BF$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BE2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BE2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))=0,0,IF((BG$5-$B2267)>INDEX($C$7:$BG$76,MATCH($A2267&\" - RAB life\",$A$7:$A$76,0),$B2267+1),\n(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BF2267),\n((INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax capex\",$A$7:$A$76,0),$B2267+1)*INDEX($C$229:$BA$229,1,$B2267+1))-SUM($C2267:BF2267))*(1/(INDEX($C$7:$BG$76,MATCH($A2267&\" - Tax life\",$A$7:$A$76,0),$B2267+1))*2)))","v":0},null,8]
["Asset 8",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AK$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AJ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AJ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AL$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AK2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AK2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AM$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AL2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AL2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AN$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AM2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AM2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AO$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AN2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AN2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AP$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AO2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AO2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AQ$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AP2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AP2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AR$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AQ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AQ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AS$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AR2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AR2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AT$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AS2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AS2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AU$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AT2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AT2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AV$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AU2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AU2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AW$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AV2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AV2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AX$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AW2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AW2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AY$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AX2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AX2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((AZ$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AY2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AY2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BA$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AZ2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:AZ2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BB$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BA2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BA2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BC$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BB2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BB2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BD$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BC2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BC2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BE$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BD2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BD2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BF$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BE2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BE2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))=0,0,IF((BG$5-$B2275)>INDEX($C$7:$BG$76,MATCH($A2275&\" - RAB life\",$A$7:$A$76,0),$B2275+1),\n(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BF2275),\n((INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax capex\",$A$7:$A$76,0),$B2275+1)*INDEX($C$229:$BA$229,1,$B2275+1))-SUM($C2275:BF2275))*(1/(INDEX($C$7:$BG$76,MATCH($A2275&\" - Tax life\",$A$7:$A$76,0),$B2275+1))*2)))","v":0},null,8]
["Asset 8",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AN$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AM2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AM2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AO$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AN2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AN2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AP$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AO2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AO2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AQ$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AP2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AP2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AR$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AQ2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AQ2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AS$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AR2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AR2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AT$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AS2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AS2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AU$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AT2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AT2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AV$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AU2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AU2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AW$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AV2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AV2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AX$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AW2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AW2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AY$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AX2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AX2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((AZ$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AY2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AY2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BA$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AZ2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:AZ2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BB$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BA2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BA2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BC$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BB2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BB2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BD$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BC2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BC2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BE$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BD2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BD2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BF$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BE2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BE2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))=0,0,IF((BG$5-$B2278)>INDEX($C$7:$BG$76,MATCH($A2278&\" - RAB life\",$A$7:$A$76,0),$B2278+1),\n(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BF2278),\n((INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax capex\",$A$7:$A$76,0),$B2278+1)*INDEX($C$229:$BA$229,1,$B2278+1))-SUM($C2278:BF2278))*(1/(INDEX($C$7:$BG$76,MATCH($A2278&\" - Tax life\",$A$7:$A$76,0),$B2278+1))*2)))","v":0},null,8]
["Asset 8",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AU$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AT2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AT2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AV$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AU2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AU2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AW$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AV2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AV2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AX$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AW2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AW2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AY$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AX2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AX2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((AZ$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AY2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AY2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BA$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AZ2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:AZ2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BB$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BA2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BA2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BC$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BB2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BB2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BD$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BC2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BC2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BE$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BD2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BD2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BF$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BE2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BE2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))=0,0,IF((BG$5-$B2285)>INDEX($C$7:$BG$76,MATCH($A2285&\" - RAB life\",$A$7:$A$76,0),$B2285+1),\n(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BF2285),\n((INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax capex\",$A$7:$A$76,0),$B2285+1)*INDEX($C$229:$BA$229,1,$B2285+1))-SUM($C2285:BF2285))*(1/(INDEX($C$7:$BG$76,MATCH($A2285&\" - Tax life\",$A$7:$A$76,0),$B2285+1))*2)))","v":0},null,8]
["Asset 8",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AX$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AW2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AW2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AY$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AX2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AX2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((AZ$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AY2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AY2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BA$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AZ2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:AZ2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BB$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BA2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BA2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BC$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BB2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BB2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BD$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BC2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BC2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BE$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BD2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BD2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BF$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BE2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BE2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))=0,0,IF((BG$5-$B2288)>INDEX($C$7:$BG$76,MATCH($A2288&\" - RAB life\",$A$7:$A$76,0),$B2288+1),\n(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BF2288),\n((INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax capex\",$A$7:$A$76,0),$B2288+1)*INDEX($C$229:$BA$229,1,$B2288+1))-SUM($C2288:BF2288))*(1/(INDEX($C$7:$BG$76,MATCH($A2288&\" - Tax life\",$A$7:$A$76,0),$B2288+1))*2)))","v":0},null,8]
["Asset 9",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((F$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:E2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:E2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((G$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:F2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:F2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((H$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:G2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:G2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((I$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:H2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:H2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((J$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:I2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:I2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((K$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:J2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:J2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((L$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:K2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:K2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((M$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:L2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:L2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((N$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:M2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:M2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((O$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:N2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:N2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((P$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:O2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:O2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Q$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:P2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:P2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((R$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Q2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Q2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((S$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:R2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:R2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((T$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:S2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:S2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((U$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:T2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:T2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((V$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:U2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:U2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((W$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:V2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:V2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((X$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:W2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:W2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Y$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:X2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:X2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((Z$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Y2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Y2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AA$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Z2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:Z2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AB$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AA2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AA2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AC$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AB2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AB2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AD$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AC2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AC2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AE$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AD2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AD2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AF$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AE2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AE2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AG$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AF2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AF2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AH$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AG2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AG2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AI$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AH2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AH2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AJ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AI2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AI2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AK$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AJ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AJ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AL$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AK2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AK2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AM$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AL2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AL2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AN$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AM2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AM2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AO$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AN2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AN2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AP$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AO2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AO2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AQ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AP2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AP2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AR$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AQ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AQ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AS$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AR2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AR2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AT$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AS2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AS2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AU$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AT2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AT2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AV$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AU2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AU2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AW$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AV2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AV2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AX$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AW2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AW2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AY$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AX2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AX2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((AZ$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AY2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AY2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BA$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AZ2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:AZ2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BB$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BA2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BA2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BC$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BB2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BB2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BD$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BC2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BC2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BE$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BD2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BD2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BF$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BE2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BE2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))=0,0,IF((BG$5-$B2296)>INDEX($C$7:$BG$76,MATCH($A2296&\" - RAB life\",$A$7:$A$76,0),$B2296+1),\n(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BF2296),\n((INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax capex\",$A$7:$A$76,0),$B2296+1)*INDEX($C$229:$BA$229,1,$B2296+1))-SUM($C2296:BF2296))*(1/(INDEX($C$7:$BG$76,MATCH($A2296&\" - Tax life\",$A$7:$A$76,0),$B2296+1))*2)))","v":0},null,9]
["Asset 9",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((M$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:L2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:L2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((N$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:M2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:M2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((O$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:N2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:N2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((P$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:O2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:O2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Q$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:P2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:P2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((R$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Q2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Q2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((S$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:R2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:R2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((T$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:S2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:S2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((U$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:T2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:T2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((V$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:U2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:U2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((W$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:V2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:V2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((X$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:W2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:W2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Y$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:X2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:X2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((Z$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Y2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Y2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AA$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Z2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:Z2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AB$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AA2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AA2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AC$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AB2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AB2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AD$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AC2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AC2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AE$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AD2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AD2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AF$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AE2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AE2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AG$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AF2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AF2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AH$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AG2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AG2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AI$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AH2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AH2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AJ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AI2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AI2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AK$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AJ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AJ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AL$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AK2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AK2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AM$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AL2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AL2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AN$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AM2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AM2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AO$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AN2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AN2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AP$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AO2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AO2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AQ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AP2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AP2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AR$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AQ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AQ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AS$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AR2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AR2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AT$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AS2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AS2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AU$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AT2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AT2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AV$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AU2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AU2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AW$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AV2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AV2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AX$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AW2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AW2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AY$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AX2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AX2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((AZ$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AY2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AY2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BA$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AZ2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:AZ2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BB$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BA2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BA2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BC$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BB2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BB2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BD$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BC2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BC2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BE$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BD2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BD2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BF$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BE2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BE2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))=0,0,IF((BG$5-$B2303)>INDEX($C$7:$BG$76,MATCH($A2303&\" - RAB life\",$A$7:$A$76,0),$B2303+1),\n(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BF2303),\n((INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax capex\",$A$7:$A$76,0),$B2303+1)*INDEX($C$229:$BA$229,1,$B2303+1))-SUM($C2303:BF2303))*(1/(INDEX($C$7:$BG$76,MATCH($A2303&\" - Tax life\",$A$7:$A$76,0),$B2303+1))*2)))","v":0},null,9]
["Asset 9",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((P$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:O2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:O2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Q$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:P2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:P2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((R$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Q2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Q2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((S$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:R2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:R2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((T$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:S2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:S2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((U$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:T2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:T2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((V$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:U2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:U2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((W$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:V2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:V2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((X$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:W2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:W2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Y$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:X2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:X2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((Z$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Y2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Y2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AA$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Z2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:Z2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AB$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AA2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AA2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AC$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AB2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AB2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AD$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AC2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AC2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AE$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AD2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AD2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AF$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AE2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AE2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AG$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AF2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AF2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AH$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AG2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AG2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AI$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AH2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AH2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AJ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AI2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AI2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AK$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AJ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AJ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AL$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AK2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AK2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AM$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AL2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AL2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AN$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AM2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AM2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AO$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AN2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AN2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AP$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AO2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AO2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AQ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AP2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AP2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AR$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AQ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AQ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AS$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AR2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AR2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AT$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AS2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AS2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AU$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AT2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AT2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AV$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AU2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AU2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AW$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AV2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AV2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AX$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AW2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AW2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AY$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AX2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AX2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((AZ$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AY2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AY2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BA$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AZ2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:AZ2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BB$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BA2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BA2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BC$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BB2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BB2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BD$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BC2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BC2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BE$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BD2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BD2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BF$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BE2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BE2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))=0,0,IF((BG$5-$B2306)>INDEX($C$7:$BG$76,MATCH($A2306&\" - RAB life\",$A$7:$A$76,0),$B2306+1),\n(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BF2306),\n((INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax capex\",$A$7:$A$76,0),$B2306+1)*INDEX($C$229:$BA$229,1,$B2306+1))-SUM($C2306:BF2306))*(1/(INDEX($C$7:$BG$76,MATCH($A2306&\" - Tax life\",$A$7:$A$76,0),$B2306+1))*2)))","v":0},null,9]
["Asset 9",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((W$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:V2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:V2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((X$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:W2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:W2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((Y$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:X2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:X2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((Z$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Y2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Y2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AA$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Z2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:Z2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AB$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AA2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AA2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AC$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AB2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AB2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AD$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AC2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AC2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AE$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AD2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AD2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AF$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AE2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AE2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AG$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AF2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AF2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AH$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AG2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AG2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AI$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AH2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AH2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AJ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AI2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AI2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AK$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AJ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AJ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AL$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AK2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AK2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AM$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AL2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AL2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AN$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AM2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AM2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AO$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AN2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AN2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AP$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AO2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AO2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AQ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AP2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AP2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AR$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AQ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AQ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AS$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AR2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AR2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AT$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AS2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AS2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AU$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AT2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AT2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AV$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AU2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AU2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AW$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AV2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AV2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AX$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AW2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AW2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AY$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AX2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AX2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((AZ$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AY2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AY2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BA$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AZ2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:AZ2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BB$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BA2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BA2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BC$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BB2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BB2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BD$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BC2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BC2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BE$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BD2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BD2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BF$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BE2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BE2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))=0,0,IF((BG$5-$B2313)>INDEX($C$7:$BG$76,MATCH($A2313&\" - RAB life\",$A$7:$A$76,0),$B2313+1),\n(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BF2313),\n((INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax capex\",$A$7:$A$76,0),$B2313+1)*INDEX($C$229:$BA$229,1,$B2313+1))-SUM($C2313:BF2313))*(1/(INDEX($C$7:$BG$76,MATCH($A2313&\" - Tax life\",$A$7:$A$76,0),$B2313+1))*2)))","v":0},null,9]
["Asset 9",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AE$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AD2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AD2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AF$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AE2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AE2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AG$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AF2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AF2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AH$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AG2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AG2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AI$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AH2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AH2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AJ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AI2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AI2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AK$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AJ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AJ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AL$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AK2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AK2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AM$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AL2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AL2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AN$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AM2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AM2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AO$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AN2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AN2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AP$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AO2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AO2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AQ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AP2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AP2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AR$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AQ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AQ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AS$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AR2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AR2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AT$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AS2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AS2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AU$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AT2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AT2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AV$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AU2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AU2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AW$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AV2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AV2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AX$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AW2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AW2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AY$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AX2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AX2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((AZ$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AY2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AY2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BA$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AZ2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:AZ2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BB$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BA2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BA2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BC$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BB2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BB2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BD$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BC2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BC2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BE$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BD2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BD2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BF$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BE2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BE2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))=0,0,IF((BG$5-$B2321)>INDEX($C$7:$BG$76,MATCH($A2321&\" - RAB life\",$A$7:$A$76,0),$B2321+1),\n(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BF2321),\n((INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax capex\",$A$7:$A$76,0),$B2321+1)*INDEX($C$229:$BA$229,1,$B2321+1))-SUM($C2321:BF2321))*(1/(INDEX($C$7:$BG$76,MATCH($A2321&\" - Tax life\",$A$7:$A$76,0),$B2321+1))*2)))","v":0},null,9]
["Asset 9",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AH$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AG2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AG2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AI$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AH2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AH2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AJ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AI2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AI2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AK$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AJ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AJ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AL$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AK2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AK2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AM$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AL2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AL2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AN$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AM2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AM2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AO$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AN2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AN2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AP$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AO2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AO2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AQ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AP2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AP2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AR$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AQ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AQ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AS$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AR2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AR2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AT$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AS2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AS2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AU$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AT2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AT2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AV$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AU2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AU2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AW$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AV2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AV2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AX$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AW2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AW2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AY$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AX2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AX2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((AZ$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AY2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AY2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BA$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AZ2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:AZ2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BB$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BA2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BA2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BC$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BB2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BB2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BD$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BC2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BC2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BE$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BD2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BD2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BF$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BE2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BE2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))=0,0,IF((BG$5-$B2324)>INDEX($C$7:$BG$76,MATCH($A2324&\" - RAB life\",$A$7:$A$76,0),$B2324+1),\n(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BF2324),\n((INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax capex\",$A$7:$A$76,0),$B2324+1)*INDEX($C$229:$BA$229,1,$B2324+1))-SUM($C2324:BF2324))*(1/(INDEX($C$7:$BG$76,MATCH($A2324&\" - Tax life\",$A$7:$A$76,0),$B2324+1))*2)))","v":0},null,9]
["Asset 9",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AO$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AN2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AN2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AP$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AO2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AO2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AQ$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AP2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AP2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AR$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AQ2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AQ2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AS$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AR2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AR2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AT$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AS2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AS2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AU$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AT2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AT2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AV$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AU2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AU2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AW$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AV2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AV2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AX$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AW2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AW2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AY$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AX2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AX2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((AZ$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AY2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AY2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BA$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AZ2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:AZ2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BB$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BA2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BA2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BC$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BB2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BB2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BD$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BC2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BC2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BE$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BD2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BD2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BF$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BE2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BE2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))=0,0,IF((BG$5-$B2331)>INDEX($C$7:$BG$76,MATCH($A2331&\" - RAB life\",$A$7:$A$76,0),$B2331+1),\n(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BF2331),\n((INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax capex\",$A$7:$A$76,0),$B2331+1)*INDEX($C$229:$BA$229,1,$B2331+1))-SUM($C2331:BF2331))*(1/(INDEX($C$7:$BG$76,MATCH($A2331&\" - Tax life\",$A$7:$A$76,0),$B2331+1))*2)))","v":0},null,9]
["Asset 9",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AQ$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AP2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AP2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AR$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AQ2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AQ2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AS$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AR2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AR2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AT$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AS2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AS2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AU$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AT2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AT2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AV$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AU2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AU2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AW$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AV2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AV2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AX$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AW2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AW2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AY$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AX2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AX2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((AZ$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AY2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AY2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BA$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AZ2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:AZ2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BB$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BA2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BA2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BC$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BB2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BB2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BD$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BC2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BC2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BE$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BD2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BD2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BF$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BE2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BE2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))=0,0,IF((BG$5-$B2333)>INDEX($C$7:$BG$76,MATCH($A2333&\" - RAB life\",$A$7:$A$76,0),$B2333+1),\n(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BF2333),\n((INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax capex\",$A$7:$A$76,0),$B2333+1)*INDEX($C$229:$BA$229,1,$B2333+1))-SUM($C2333:BF2333))*(1/(INDEX($C$7:$BG$76,MATCH($A2333&\" - Tax life\",$A$7:$A$76,0),$B2333+1))*2)))","v":0},null,9]
["Asset 9",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((AZ$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AY2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AY2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BA$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AZ2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:AZ2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BB$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BA2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BA2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BC$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BB2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BB2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BD$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BC2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BC2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BE$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BD2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BD2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BF$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BE2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BE2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))=0,0,IF((BG$5-$B2342)>INDEX($C$7:$BG$76,MATCH($A2342&\" - RAB life\",$A$7:$A$76,0),$B2342+1),\n(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BF2342),\n((INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax capex\",$A$7:$A$76,0),$B2342+1)*INDEX($C$229:$BA$229,1,$B2342+1))-SUM($C2342:BF2342))*(1/(INDEX($C$7:$BG$76,MATCH($A2342&\" - Tax life\",$A$7:$A$76,0),$B2342+1))*2)))","v":0},null,9]
["Asset 10",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((G$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:F2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:F2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((H$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:G2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:G2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((I$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:H2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:H2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((J$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:I2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:I2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((K$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:J2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:J2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((L$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:K2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:K2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((M$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:L2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:L2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((N$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:M2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:M2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((O$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:N2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:N2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((P$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:O2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:O2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Q$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:P2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:P2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((R$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Q2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Q2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((S$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:R2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:R2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((T$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:S2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:S2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((U$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:T2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:T2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((V$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:U2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:U2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((W$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:V2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:V2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((X$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:W2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:W2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Y$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:X2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:X2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((Z$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Y2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Y2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AA$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Z2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:Z2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AB$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AA2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AA2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AC$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AB2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AB2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AD$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AC2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AC2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AE$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AD2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AD2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AF$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AE2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AE2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AG$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AF2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AF2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AH$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AG2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AG2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AI$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AH2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AH2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AJ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AI2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AI2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AK$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AJ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AJ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AL$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AK2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AK2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AM$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AL2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AL2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AN$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AM2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AM2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AO$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AN2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AN2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AP$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AO2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AO2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AQ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AP2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AP2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AR$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AQ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AQ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AS$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AR2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AR2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AT$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AS2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AS2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AU$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AT2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AT2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AV$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AU2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AU2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AW$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AV2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AV2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AX$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AW2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AW2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AY$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AX2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AX2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((AZ$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AY2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AY2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BA$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AZ2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:AZ2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BB$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BA2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BA2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BC$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BB2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BB2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BD$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BC2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BC2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BE$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BD2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BD2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BF$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BE2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BE2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))=0,0,IF((BG$5-$B2349)>INDEX($C$7:$BG$219,MATCH($A2349&\" - RAB life\",$A$7:$A$219,0),$B2349+1),\n(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BF2349),\n((INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax capex\",$A$7:$A$219,0),$B2349+1)*INDEX($C$229:$BA$229,1,$B2349+1))-SUM($C2349:BF2349))*(1/(INDEX($C$7:$BG$219,MATCH($A2349&\" - Tax life\",$A$7:$A$219,0),$B2349+1))*2)))","v":0},null,10]
["Asset 10",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((M$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:L2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:L2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((N$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:M2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:M2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((O$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:N2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:N2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((P$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:O2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:O2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Q$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:P2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:P2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((R$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Q2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Q2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((S$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:R2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:R2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((T$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:S2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:S2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((U$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:T2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:T2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((V$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:U2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:U2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((W$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:V2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:V2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((X$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:W2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:W2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Y$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:X2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:X2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((Z$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Y2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Y2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AA$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Z2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:Z2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AB$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AA2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AA2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AC$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AB2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AB2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AD$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AC2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AC2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AE$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AD2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AD2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AF$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AE2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AE2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AG$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AF2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AF2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AH$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AG2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AG2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AI$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AH2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AH2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AJ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AI2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AI2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AK$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AJ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AJ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AL$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AK2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AK2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AM$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AL2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AL2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AN$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AM2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AM2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AO$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AN2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AN2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AP$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AO2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AO2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AQ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AP2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AP2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AR$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AQ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AQ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AS$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AR2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AR2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AT$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AS2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AS2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AU$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AT2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AT2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AV$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AU2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AU2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AW$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AV2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AV2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AX$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AW2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AW2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AY$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AX2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AX2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((AZ$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AY2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AY2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BA$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AZ2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:AZ2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BB$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BA2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BA2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BC$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BB2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BB2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BD$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BC2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BC2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BE$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BD2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BD2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BF$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BE2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BE2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))=0,0,IF((BG$5-$B2355)>INDEX($C$7:$BG$219,MATCH($A2355&\" - RAB life\",$A$7:$A$219,0),$B2355+1),\n(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BF2355),\n((INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax capex\",$A$7:$A$219,0),$B2355+1)*INDEX($C$229:$BA$229,1,$B2355+1))-SUM($C2355:BF2355))*(1/(INDEX($C$7:$BG$219,MATCH($A2355&\" - Tax life\",$A$7:$A$219,0),$B2355+1))*2)))","v":0},null,10]
["Asset 10",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((P$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:O2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:O2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Q$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:P2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:P2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((R$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Q2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Q2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((S$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:R2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:R2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((T$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:S2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:S2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((U$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:T2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:T2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((V$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:U2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:U2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((W$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:V2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:V2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((X$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:W2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:W2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Y$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:X2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:X2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((Z$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Y2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Y2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AA$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Z2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:Z2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AB$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AA2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AA2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AC$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AB2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AB2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AD$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AC2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AC2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AE$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AD2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AD2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AF$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AE2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AE2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AG$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AF2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AF2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AH$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AG2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AG2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AI$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AH2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AH2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AJ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AI2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AI2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AK$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AJ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AJ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AL$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AK2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AK2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AM$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AL2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AL2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AN$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AM2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AM2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AO$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AN2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AN2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AP$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AO2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AO2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AQ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AP2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AP2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AR$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AQ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AQ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AS$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AR2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AR2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AT$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AS2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AS2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AU$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AT2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AT2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AV$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AU2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AU2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AW$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AV2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AV2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AX$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AW2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AW2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AY$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AX2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AX2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((AZ$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AY2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AY2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BA$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AZ2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:AZ2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BB$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BA2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BA2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BC$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BB2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BB2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BD$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BC2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BC2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BE$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BD2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BD2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BF$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BE2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BE2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))=0,0,IF((BG$5-$B2358)>INDEX($C$7:$BG$219,MATCH($A2358&\" - RAB life\",$A$7:$A$219,0),$B2358+1),\n(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BF2358),\n((INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax capex\",$A$7:$A$219,0),$B2358+1)*INDEX($C$229:$BA$229,1,$B2358+1))-SUM($C2358:BF2358))*(1/(INDEX($C$7:$BG$219,MATCH($A2358&\" - Tax life\",$A$7:$A$219,0),$B2358+1))*2)))","v":0},null,10]
["Asset 10",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((Y$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:X2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:X2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((Z$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Y2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Y2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AA$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Z2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:Z2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AB$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AA2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AA2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AC$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AB2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AB2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AD$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AC2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AC2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AE$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AD2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AD2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AF$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AE2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AE2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AG$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AF2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AF2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AH$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AG2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AG2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AI$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AH2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AH2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AJ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AI2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AI2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AK$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AJ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AJ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AL$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AK2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AK2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AM$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AL2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AL2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AN$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AM2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AM2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AO$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AN2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AN2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AP$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AO2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AO2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AQ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AP2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AP2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AR$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AQ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AQ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AS$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AR2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AR2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AT$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AS2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AS2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AU$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AT2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AT2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AV$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AU2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AU2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AW$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AV2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AV2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AX$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AW2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AW2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AY$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AX2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AX2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((AZ$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AY2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AY2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BA$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AZ2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:AZ2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BB$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BA2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BA2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BC$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BB2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BB2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BD$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BC2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BC2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BE$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BD2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BD2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BF$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BE2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BE2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))=0,0,IF((BG$5-$B2367)>INDEX($C$7:$BG$219,MATCH($A2367&\" - RAB life\",$A$7:$A$219,0),$B2367+1),\n(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BF2367),\n((INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax capex\",$A$7:$A$219,0),$B2367+1)*INDEX($C$229:$BA$229,1,$B2367+1))-SUM($C2367:BF2367))*(1/(INDEX($C$7:$BG$219,MATCH($A2367&\" - Tax life\",$A$7:$A$219,0),$B2367+1))*2)))","v":0},null,10]
["Asset 10",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((Z$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Y2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Y2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AA$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Z2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:Z2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AB$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AA2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AA2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AC$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AB2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AB2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AD$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AC2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AC2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AE$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AD2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AD2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AF$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AE2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AE2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AG$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AF2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AF2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AH$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AG2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AG2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AI$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AH2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AH2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AJ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AI2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AI2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AK$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AJ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AJ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AL$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AK2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AK2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AM$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AL2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AL2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AN$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AM2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AM2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AO$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AN2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AN2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AP$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AO2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AO2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AQ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AP2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AP2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AR$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AQ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AQ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AS$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AR2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AR2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AT$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AS2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AS2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AU$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AT2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AT2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AV$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AU2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AU2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AW$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AV2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AV2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AX$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AW2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AW2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AY$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AX2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AX2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((AZ$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AY2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AY2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BA$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AZ2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:AZ2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BB$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BA2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BA2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BC$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BB2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BB2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BD$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BC2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BC2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BE$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BD2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BD2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BF$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BE2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BE2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))=0,0,IF((BG$5-$B2368)>INDEX($C$7:$BG$219,MATCH($A2368&\" - RAB life\",$A$7:$A$219,0),$B2368+1),\n(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BF2368),\n((INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax capex\",$A$7:$A$219,0),$B2368+1)*INDEX($C$229:$BA$229,1,$B2368+1))-SUM($C2368:BF2368))*(1/(INDEX($C$7:$BG$219,MATCH($A2368&\" - Tax life\",$A$7:$A$219,0),$B2368+1))*2)))","v":0},null,10]
["Asset 10",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AH$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AG2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AG2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AI$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AH2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AH2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AJ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AI2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AI2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AK$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AJ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AJ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AL$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AK2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AK2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AM$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AL2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AL2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AN$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AM2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AM2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AO$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AN2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AN2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AP$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AO2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AO2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AQ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AP2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AP2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AR$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AQ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AQ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AS$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AR2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AR2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AT$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AS2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AS2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AU$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AT2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AT2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AV$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AU2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AU2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AW$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AV2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AV2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AX$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AW2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AW2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AY$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AX2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AX2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((AZ$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AY2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AY2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BA$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AZ2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:AZ2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BB$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BA2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BA2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BC$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BB2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BB2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BD$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BC2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BC2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BE$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BD2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BD2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BF$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BE2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BE2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))=0,0,IF((BG$5-$B2376)>INDEX($C$7:$BG$219,MATCH($A2376&\" - RAB life\",$A$7:$A$219,0),$B2376+1),\n(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BF2376),\n((INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax capex\",$A$7:$A$219,0),$B2376+1)*INDEX($C$229:$BA$229,1,$B2376+1))-SUM($C2376:BF2376))*(1/(INDEX($C$7:$BG$219,MATCH($A2376&\" - Tax life\",$A$7:$A$219,0),$B2376+1))*2)))","v":0},null,10]
["Asset 10",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AK$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AJ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AJ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AL$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AK2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AK2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AM$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AL2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AL2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AN$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AM2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AM2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AO$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AN2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AN2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AP$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AO2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AO2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AQ$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AP2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AP2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AR$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AQ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AQ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AS$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AR2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AR2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AT$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AS2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AS2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AU$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AT2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AT2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AV$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AU2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AU2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AW$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AV2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AV2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AX$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AW2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AW2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AY$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AX2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AX2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((AZ$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AY2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AY2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BA$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AZ2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:AZ2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BB$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BA2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BA2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BC$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BB2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BB2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BD$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BC2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BC2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BE$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BD2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BD2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BF$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BE2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BE2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))=0,0,IF((BG$5-$B2379)>INDEX($C$7:$BG$219,MATCH($A2379&\" - RAB life\",$A$7:$A$219,0),$B2379+1),\n(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BF2379),\n((INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax capex\",$A$7:$A$219,0),$B2379+1)*INDEX($C$229:$BA$229,1,$B2379+1))-SUM($C2379:BF2379))*(1/(INDEX($C$7:$BG$219,MATCH($A2379&\" - Tax life\",$A$7:$A$219,0),$B2379+1))*2)))","v":0},null,{"$f":"BI2327+1","v":10}]
["Asset 10",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AR$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AQ2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AQ2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AS$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AR2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AR2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AT$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AS2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AS2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AU$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AT2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AT2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AV$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AU2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AU2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AW$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AV2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AV2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AX$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AW2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AW2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AY$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AX2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AX2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((AZ$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AY2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AY2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BA$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AZ2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:AZ2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BB$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BA2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BA2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BC$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BB2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BB2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BD$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BC2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BC2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BE$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BD2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BD2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BF$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BE2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BE2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))=0,0,IF((BG$5-$B2386)>INDEX($C$7:$BG$219,MATCH($A2386&\" - RAB life\",$A$7:$A$219,0),$B2386+1),\n(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BF2386),\n((INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax capex\",$A$7:$A$219,0),$B2386+1)*INDEX($C$229:$BA$229,1,$B2386+1))-SUM($C2386:BF2386))*(1/(INDEX($C$7:$BG$219,MATCH($A2386&\" - Tax life\",$A$7:$A$219,0),$B2386+1))*2)))","v":0},null,10]
["Asset 10",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((AY$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AX2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AX2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((AZ$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AY2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AY2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BA$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AZ2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:AZ2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BB$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BA2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BA2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BC$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BB2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BB2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BD$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BC2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BC2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BE$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BD2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BD2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BF$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BE2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BE2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))=0,0,IF((BG$5-$B2393)>INDEX($C$7:$BG$219,MATCH($A2393&\" - RAB life\",$A$7:$A$219,0),$B2393+1),\n(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BF2393),\n((INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax capex\",$A$7:$A$219,0),$B2393+1)*INDEX($C$229:$BA$229,1,$B2393+1))-SUM($C2393:BF2393))*(1/(INDEX($C$7:$BG$219,MATCH($A2393&\" - Tax life\",$A$7:$A$219,0),$B2393+1))*2)))","v":0},null,10]
[{"$f":"\"Asset \"&BI2397&\" - Tax depreciation\"","v":"Asset 10 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2346:C2396)","v":0},{"$f":"SUM(D2346:D2396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10]
["Asset 11",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((J$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:I2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:I2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((K$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:J2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:J2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((L$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:K2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:K2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((M$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:L2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:L2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((N$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:M2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:M2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((O$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:N2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:N2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((P$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:O2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:O2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Q$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:P2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:P2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((R$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Q2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Q2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((S$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:R2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:R2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((T$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:S2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:S2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((U$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:T2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:T2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((V$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:U2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:U2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((W$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:V2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:V2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((X$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:W2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:W2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Y$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:X2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:X2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((Z$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Y2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Y2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AA$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Z2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:Z2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AB$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AA2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AA2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AC$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AB2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AB2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AD$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AC2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AC2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AE$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AD2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AD2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AF$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AE2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AE2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AG$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AF2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AF2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AH$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AG2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AG2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AI$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AH2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AH2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AJ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AI2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AI2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AK$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AJ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AJ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AL$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AK2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AK2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AM$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AL2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AL2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AN$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AM2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AM2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AO$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AN2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AN2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AP$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AO2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AO2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AQ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AP2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AP2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AR$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AQ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AQ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AS$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AR2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AR2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AT$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AS2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AS2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AU$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AT2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AT2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AV$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AU2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AU2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AW$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AV2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AV2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AX$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AW2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AW2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AY$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AX2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AX2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((AZ$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AY2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AY2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BA$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AZ2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:AZ2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BB$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BA2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BA2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BC$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BB2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BB2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BD$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BC2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BC2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BE$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BD2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BD2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BF$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BE2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BE2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))=0,0,IF((BG$5-$B2404)>INDEX($C$7:$BG$219,MATCH($A2404&\" - RAB life\",$A$7:$A$219,0),$B2404+1),\n(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BF2404),\n((INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax capex\",$A$7:$A$219,0),$B2404+1)*INDEX($C$229:$BA$229,1,$B2404+1))-SUM($C2404:BF2404))*(1/(INDEX($C$7:$BG$219,MATCH($A2404&\" - Tax life\",$A$7:$A$219,0),$B2404+1))*2)))","v":0},null,11]
["Asset 11",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Q$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:P2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:P2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((R$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Q2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Q2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((S$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:R2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:R2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((T$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:S2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:S2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((U$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:T2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:T2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((V$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:U2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:U2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((W$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:V2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:V2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((X$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:W2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:W2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Y$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:X2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:X2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((Z$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Y2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Y2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AA$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Z2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:Z2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AB$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AA2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AA2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AC$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AB2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AB2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AD$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AC2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AC2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AE$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AD2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AD2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AF$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AE2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AE2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AG$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AF2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AF2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AH$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AG2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AG2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AI$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AH2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AH2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AJ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AI2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AI2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AK$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AJ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AJ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AL$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AK2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AK2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AM$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AL2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AL2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AN$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AM2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AM2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AO$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AN2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AN2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AP$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AO2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AO2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AQ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AP2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AP2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AR$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AQ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AQ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AS$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AR2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AR2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AT$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AS2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AS2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AU$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AT2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AT2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AV$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AU2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AU2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AW$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AV2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AV2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AX$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AW2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AW2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AY$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AX2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AX2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((AZ$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AY2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AY2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BA$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AZ2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:AZ2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BB$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BA2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BA2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BC$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BB2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BB2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BD$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BC2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BC2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BE$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BD2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BD2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BF$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BE2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BE2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))=0,0,IF((BG$5-$B2411)>INDEX($C$7:$BG$219,MATCH($A2411&\" - RAB life\",$A$7:$A$219,0),$B2411+1),\n(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BF2411),\n((INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax capex\",$A$7:$A$219,0),$B2411+1)*INDEX($C$229:$BA$229,1,$B2411+1))-SUM($C2411:BF2411))*(1/(INDEX($C$7:$BG$219,MATCH($A2411&\" - Tax life\",$A$7:$A$219,0),$B2411+1))*2)))","v":0},null,11]
["Asset 11",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((U$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:T2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:T2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((V$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:U2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:U2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((W$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:V2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:V2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((X$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:W2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:W2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((Y$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:X2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:X2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((Z$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Y2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Y2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AA$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Z2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:Z2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AB$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AA2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AA2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AC$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AB2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AB2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AD$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AC2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AC2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AE$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AD2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AD2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AF$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AE2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AE2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AG$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AF2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AF2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AH$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AG2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AG2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AI$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AH2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AH2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AJ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AI2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AI2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AK$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AJ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AJ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AL$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AK2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AK2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AM$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AL2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AL2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AN$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AM2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AM2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AO$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AN2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AN2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AP$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AO2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AO2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AQ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AP2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AP2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AR$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AQ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AQ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AS$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AR2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AR2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AT$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AS2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AS2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AU$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AT2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AT2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AV$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AU2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AU2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AW$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AV2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AV2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AX$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AW2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AW2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AY$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AX2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AX2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((AZ$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AY2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AY2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BA$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AZ2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:AZ2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BB$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BA2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BA2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BC$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BB2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BB2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BD$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BC2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BC2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BE$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BD2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BD2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BF$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BE2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BE2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))=0,0,IF((BG$5-$B2415)>INDEX($C$7:$BG$219,MATCH($A2415&\" - RAB life\",$A$7:$A$219,0),$B2415+1),\n(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BF2415),\n((INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax capex\",$A$7:$A$219,0),$B2415+1)*INDEX($C$229:$BA$229,1,$B2415+1))-SUM($C2415:BF2415))*(1/(INDEX($C$7:$BG$219,MATCH($A2415&\" - Tax life\",$A$7:$A$219,0),$B2415+1))*2)))","v":0},null,11]
["Asset 11",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AB$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AA2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AA2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AC$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AB2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AB2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AD$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AC2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AC2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AE$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AD2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AD2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AF$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AE2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AE2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AG$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AF2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AF2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AH$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AG2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AG2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AI$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AH2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AH2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AJ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AI2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AI2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AK$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AJ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AJ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AL$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AK2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AK2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AM$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AL2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AL2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AN$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AM2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AM2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AO$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AN2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AN2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AP$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AO2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AO2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AQ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AP2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AP2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AR$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AQ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AQ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AS$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AR2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AR2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AT$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AS2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AS2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AU$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AT2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AT2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AV$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AU2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AU2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AW$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AV2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AV2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AX$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AW2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AW2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AY$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AX2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AX2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((AZ$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AY2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AY2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BA$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AZ2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:AZ2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BB$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BA2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BA2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BC$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BB2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BB2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BD$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BC2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BC2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BE$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BD2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BD2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BF$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BE2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BE2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))=0,0,IF((BG$5-$B2422)>INDEX($C$7:$BG$219,MATCH($A2422&\" - RAB life\",$A$7:$A$219,0),$B2422+1),\n(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BF2422),\n((INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax capex\",$A$7:$A$219,0),$B2422+1)*INDEX($C$229:$BA$229,1,$B2422+1))-SUM($C2422:BF2422))*(1/(INDEX($C$7:$BG$219,MATCH($A2422&\" - Tax life\",$A$7:$A$219,0),$B2422+1))*2)))","v":0},null,11]
["Asset 11",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AI$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AH2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AH2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AJ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AI2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AI2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AK$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AJ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AJ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AL$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AK2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AK2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AM$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AL2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AL2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AN$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AM2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AM2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AO$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AN2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AN2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AP$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AO2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AO2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AQ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AP2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AP2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AR$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AQ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AQ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AS$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AR2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AR2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AT$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AS2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AS2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AU$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AT2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AT2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AV$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AU2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AU2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AW$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AV2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AV2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AX$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AW2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AW2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AY$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AX2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AX2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((AZ$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AY2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AY2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BA$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AZ2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:AZ2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BB$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BA2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BA2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BC$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BB2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BB2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BD$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BC2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BC2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BE$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BD2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BD2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BF$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BE2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BE2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))=0,0,IF((BG$5-$B2429)>INDEX($C$7:$BG$219,MATCH($A2429&\" - RAB life\",$A$7:$A$219,0),$B2429+1),\n(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BF2429),\n((INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax capex\",$A$7:$A$219,0),$B2429+1)*INDEX($C$229:$BA$229,1,$B2429+1))-SUM($C2429:BF2429))*(1/(INDEX($C$7:$BG$219,MATCH($A2429&\" - Tax life\",$A$7:$A$219,0),$B2429+1))*2)))","v":0},null,11]
["Asset 11",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AK$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AJ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AJ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AL$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AK2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AK2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AM$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AL2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AL2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AN$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AM2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AM2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AO$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AN2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AN2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AP$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AO2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AO2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AQ$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AP2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AP2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AR$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AQ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AQ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AS$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AR2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AR2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AT$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AS2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AS2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AU$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AT2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AT2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AV$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AU2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AU2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AW$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AV2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AV2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AX$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AW2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AW2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AY$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AX2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AX2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((AZ$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AY2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AY2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BA$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AZ2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:AZ2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BB$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BA2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BA2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BC$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BB2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BB2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BD$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BC2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BC2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BE$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BD2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BD2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BF$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BE2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BE2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))=0,0,IF((BG$5-$B2431)>INDEX($C$7:$BG$219,MATCH($A2431&\" - RAB life\",$A$7:$A$219,0),$B2431+1),\n(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BF2431),\n((INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax capex\",$A$7:$A$219,0),$B2431+1)*INDEX($C$229:$BA$229,1,$B2431+1))-SUM($C2431:BF2431))*(1/(INDEX($C$7:$BG$219,MATCH($A2431&\" - Tax life\",$A$7:$A$219,0),$B2431+1))*2)))","v":0},null,11]
["Asset 11",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AT$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AS2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AS2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AU$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AT2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AT2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AV$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AU2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AU2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AW$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AV2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AV2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AX$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AW2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AW2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AY$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AX2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AX2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((AZ$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AY2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AY2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BA$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AZ2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:AZ2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BB$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BA2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BA2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BC$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BB2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BB2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BD$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BC2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BC2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BE$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BD2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BD2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BF$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BE2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BE2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))=0,0,IF((BG$5-$B2440)>INDEX($C$7:$BG$219,MATCH($A2440&\" - RAB life\",$A$7:$A$219,0),$B2440+1),\n(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BF2440),\n((INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax capex\",$A$7:$A$219,0),$B2440+1)*INDEX($C$229:$BA$229,1,$B2440+1))-SUM($C2440:BF2440))*(1/(INDEX($C$7:$BG$219,MATCH($A2440&\" - Tax life\",$A$7:$A$219,0),$B2440+1))*2)))","v":0},null,11]
["Asset 11",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AW$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AV2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AV2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AX$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AW2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AW2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AY$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AX2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AX2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((AZ$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AY2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AY2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BA$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AZ2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:AZ2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BB$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BA2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BA2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BC$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BB2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BB2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BD$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BC2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BC2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BE$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BD2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BD2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BF$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BE2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BE2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))=0,0,IF((BG$5-$B2443)>INDEX($C$7:$BG$219,MATCH($A2443&\" - RAB life\",$A$7:$A$219,0),$B2443+1),\n(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BF2443),\n((INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax capex\",$A$7:$A$219,0),$B2443+1)*INDEX($C$229:$BA$229,1,$B2443+1))-SUM($C2443:BF2443))*(1/(INDEX($C$7:$BG$219,MATCH($A2443&\" - Tax life\",$A$7:$A$219,0),$B2443+1))*2)))","v":0},null,{"$f":"BI2391+1","v":11}]
[{"$f":"\"Asset \"&BI2449&\" - Tax depreciation\"","v":"Asset 11 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2398:C2448)","v":0},{"$f":"SUM(D2398:D2448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11]
["Asset 12",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((L$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:K2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:K2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((M$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:L2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:L2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((N$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:M2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:M2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((O$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:N2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:N2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((P$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:O2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:O2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Q$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:P2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:P2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((R$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Q2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Q2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((S$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:R2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:R2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((T$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:S2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:S2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((U$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:T2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:T2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((V$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:U2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:U2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((W$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:V2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:V2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((X$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:W2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:W2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Y$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:X2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:X2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((Z$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Y2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Y2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AA$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Z2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:Z2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AB$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AA2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AA2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AC$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AB2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AB2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AD$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AC2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AC2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AE$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AD2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AD2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AF$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AE2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AE2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AG$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AF2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AF2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AH$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AG2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AG2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AI$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AH2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AH2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AJ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AI2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AI2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AK$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AJ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AJ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AL$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AK2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AK2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AM$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AL2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AL2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AN$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AM2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AM2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AO$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AN2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AN2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AP$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AO2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AO2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AQ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AP2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AP2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AR$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AQ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AQ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AS$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AR2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AR2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AT$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AS2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AS2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AU$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AT2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AT2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AV$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AU2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AU2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AW$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AV2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AV2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AX$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AW2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AW2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AY$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AX2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AX2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((AZ$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AY2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AY2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BA$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AZ2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:AZ2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BB$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BA2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BA2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BC$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BB2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BB2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BD$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BC2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BC2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BE$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BD2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BD2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BF$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BE2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BE2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))=0,0,IF((BG$5-$B2458)>INDEX($C$7:$BG$219,MATCH($A2458&\" - RAB life\",$A$7:$A$219,0),$B2458+1),\n(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BF2458),\n((INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax capex\",$A$7:$A$219,0),$B2458+1)*INDEX($C$229:$BA$229,1,$B2458+1))-SUM($C2458:BF2458))*(1/(INDEX($C$7:$BG$219,MATCH($A2458&\" - Tax life\",$A$7:$A$219,0),$B2458+1))*2)))","v":0},null,12]
["Asset 12",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((M$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:L2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:L2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((N$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:M2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:M2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((O$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:N2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:N2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((P$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:O2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:O2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Q$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:P2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:P2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((R$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Q2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Q2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((S$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:R2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:R2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((T$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:S2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:S2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((U$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:T2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:T2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((V$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:U2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:U2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((W$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:V2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:V2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((X$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:W2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:W2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Y$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:X2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:X2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((Z$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Y2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Y2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AA$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Z2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:Z2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AB$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AA2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AA2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AC$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AB2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AB2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AD$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AC2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AC2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AE$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AD2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AD2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AF$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AE2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AE2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AG$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AF2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AF2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AH$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AG2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AG2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AI$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AH2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AH2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AJ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AI2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AI2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AK$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AJ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AJ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AL$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AK2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AK2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AM$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AL2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AL2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AN$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AM2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AM2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AO$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AN2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AN2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AP$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AO2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AO2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AQ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AP2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AP2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AR$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AQ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AQ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AS$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AR2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AR2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AT$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AS2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AS2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AU$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AT2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AT2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AV$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AU2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AU2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AW$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AV2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AV2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AX$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AW2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AW2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AY$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AX2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AX2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((AZ$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AY2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AY2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BA$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AZ2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:AZ2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BB$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BA2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BA2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BC$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BB2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BB2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BD$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BC2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BC2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BE$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BD2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BD2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BF$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BE2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BE2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))=0,0,IF((BG$5-$B2459)>INDEX($C$7:$BG$219,MATCH($A2459&\" - RAB life\",$A$7:$A$219,0),$B2459+1),\n(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BF2459),\n((INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax capex\",$A$7:$A$219,0),$B2459+1)*INDEX($C$229:$BA$229,1,$B2459+1))-SUM($C2459:BF2459))*(1/(INDEX($C$7:$BG$219,MATCH($A2459&\" - Tax life\",$A$7:$A$219,0),$B2459+1))*2)))","v":0},null,12]
["Asset 12",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((U$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:T2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:T2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((V$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:U2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:U2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((W$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:V2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:V2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((X$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:W2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:W2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((Y$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:X2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:X2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((Z$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Y2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Y2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AA$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Z2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:Z2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AB$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AA2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AA2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AC$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AB2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AB2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AD$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AC2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AC2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AE$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AD2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AD2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AF$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AE2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AE2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AG$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AF2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AF2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AH$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AG2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AG2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AI$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AH2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AH2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AJ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AI2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AI2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AK$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AJ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AJ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AL$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AK2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AK2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AM$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AL2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AL2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AN$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AM2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AM2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AO$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AN2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AN2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AP$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AO2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AO2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AQ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AP2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AP2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AR$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AQ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AQ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AS$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AR2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AR2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AT$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AS2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AS2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AU$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AT2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AT2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AV$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AU2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AU2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AW$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AV2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AV2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AX$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AW2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AW2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AY$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AX2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AX2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((AZ$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AY2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AY2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BA$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AZ2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:AZ2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BB$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BA2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BA2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BC$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BB2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BB2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BD$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BC2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BC2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BE$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BD2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BD2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BF$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BE2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BE2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))=0,0,IF((BG$5-$B2467)>INDEX($C$7:$BG$219,MATCH($A2467&\" - RAB life\",$A$7:$A$219,0),$B2467+1),\n(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BF2467),\n((INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax capex\",$A$7:$A$219,0),$B2467+1)*INDEX($C$229:$BA$229,1,$B2467+1))-SUM($C2467:BF2467))*(1/(INDEX($C$7:$BG$219,MATCH($A2467&\" - Tax life\",$A$7:$A$219,0),$B2467+1))*2)))","v":0},null,12]
["Asset 12",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((X$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:W2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:W2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((Y$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:X2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:X2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((Z$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Y2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Y2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AA$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Z2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:Z2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AB$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AA2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AA2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AC$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AB2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AB2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AD$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AC2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AC2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AE$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AD2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AD2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AF$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AE2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AE2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AG$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AF2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AF2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AH$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AG2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AG2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AI$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AH2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AH2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AJ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AI2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AI2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AK$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AJ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AJ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AL$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AK2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AK2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AM$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AL2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AL2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AN$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AM2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AM2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AO$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AN2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AN2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AP$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AO2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AO2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AQ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AP2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AP2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AR$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AQ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AQ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AS$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AR2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AR2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AT$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AS2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AS2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AU$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AT2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AT2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AV$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AU2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AU2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AW$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AV2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AV2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AX$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AW2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AW2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AY$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AX2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AX2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((AZ$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AY2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AY2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BA$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AZ2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:AZ2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BB$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BA2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BA2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BC$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BB2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BB2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BD$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BC2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BC2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BE$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BD2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BD2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BF$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BE2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BE2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))=0,0,IF((BG$5-$B2470)>INDEX($C$7:$BG$219,MATCH($A2470&\" - RAB life\",$A$7:$A$219,0),$B2470+1),\n(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BF2470),\n((INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax capex\",$A$7:$A$219,0),$B2470+1)*INDEX($C$229:$BA$229,1,$B2470+1))-SUM($C2470:BF2470))*(1/(INDEX($C$7:$BG$219,MATCH($A2470&\" - Tax life\",$A$7:$A$219,0),$B2470+1))*2)))","v":0},null,12]
["Asset 12",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AE$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AD2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AD2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AF$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AE2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AE2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AG$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AF2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AF2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AH$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AG2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AG2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AI$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AH2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AH2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AJ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AI2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AI2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AK$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AJ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AJ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AL$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AK2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AK2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AM$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AL2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AL2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AN$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AM2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AM2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AO$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AN2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AN2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AP$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AO2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AO2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AQ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AP2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AP2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AR$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AQ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AQ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AS$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AR2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AR2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AT$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AS2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AS2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AU$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AT2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AT2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AV$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AU2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AU2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AW$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AV2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AV2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AX$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AW2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AW2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AY$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AX2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AX2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((AZ$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AY2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AY2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BA$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AZ2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:AZ2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BB$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BA2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BA2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BC$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BB2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BB2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BD$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BC2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BC2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BE$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BD2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BD2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BF$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BE2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BE2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))=0,0,IF((BG$5-$B2477)>INDEX($C$7:$BG$219,MATCH($A2477&\" - RAB life\",$A$7:$A$219,0),$B2477+1),\n(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BF2477),\n((INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax capex\",$A$7:$A$219,0),$B2477+1)*INDEX($C$229:$BA$229,1,$B2477+1))-SUM($C2477:BF2477))*(1/(INDEX($C$7:$BG$219,MATCH($A2477&\" - Tax life\",$A$7:$A$219,0),$B2477+1))*2)))","v":0},null,12]
["Asset 12",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AN$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AM2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AM2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AO$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AN2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AN2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AP$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AO2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AO2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AQ$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AP2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AP2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AR$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AQ2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AQ2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AS$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AR2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AR2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AT$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AS2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AS2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AU$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AT2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AT2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AV$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AU2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AU2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AW$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AV2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AV2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AX$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AW2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AW2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AY$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AX2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AX2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((AZ$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AY2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AY2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BA$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AZ2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:AZ2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BB$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BA2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BA2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BC$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BB2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BB2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BD$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BC2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BC2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BE$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BD2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BD2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BF$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BE2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BE2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))=0,0,IF((BG$5-$B2486)>INDEX($C$7:$BG$219,MATCH($A2486&\" - RAB life\",$A$7:$A$219,0),$B2486+1),\n(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BF2486),\n((INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax capex\",$A$7:$A$219,0),$B2486+1)*INDEX($C$229:$BA$229,1,$B2486+1))-SUM($C2486:BF2486))*(1/(INDEX($C$7:$BG$219,MATCH($A2486&\" - Tax life\",$A$7:$A$219,0),$B2486+1))*2)))","v":0},null,12]
["Asset 12",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AS$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AR2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AR2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AT$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AS2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AS2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AU$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AT2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AT2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AV$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AU2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AU2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AW$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AV2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AV2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AX$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AW2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AW2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AY$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AX2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AX2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((AZ$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AY2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AY2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BA$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AZ2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:AZ2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BB$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BA2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BA2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BC$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BB2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BB2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BD$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BC2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BC2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BE$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BD2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BD2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BF$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BE2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BE2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))=0,0,IF((BG$5-$B2491)>INDEX($C$7:$BG$219,MATCH($A2491&\" - RAB life\",$A$7:$A$219,0),$B2491+1),\n(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BF2491),\n((INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax capex\",$A$7:$A$219,0),$B2491+1)*INDEX($C$229:$BA$229,1,$B2491+1))-SUM($C2491:BF2491))*(1/(INDEX($C$7:$BG$219,MATCH($A2491&\" - Tax life\",$A$7:$A$219,0),$B2491+1))*2)))","v":0},null,12]
["Asset 12",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AW$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AV2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AV2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AX$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AW2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AW2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AY$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AX2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AX2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((AZ$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AY2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AY2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BA$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AZ2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:AZ2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BB$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BA2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BA2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BC$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BB2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BB2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BD$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BC2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BC2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BE$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BD2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BD2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BF$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BE2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BE2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))=0,0,IF((BG$5-$B2495)>INDEX($C$7:$BG$219,MATCH($A2495&\" - RAB life\",$A$7:$A$219,0),$B2495+1),\n(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BF2495),\n((INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax capex\",$A$7:$A$219,0),$B2495+1)*INDEX($C$229:$BA$229,1,$B2495+1))-SUM($C2495:BF2495))*(1/(INDEX($C$7:$BG$219,MATCH($A2495&\" - Tax life\",$A$7:$A$219,0),$B2495+1))*2)))","v":0},null,12]
["Asset 13",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((F$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:E2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:E2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((G$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:F2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:F2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((H$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:G2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:G2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((I$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:H2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:H2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((J$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:I2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:I2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((K$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:J2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:J2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((L$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:K2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:K2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((M$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:L2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:L2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((N$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:M2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:M2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((O$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:N2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:N2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((P$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:O2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:O2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Q$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:P2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:P2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((R$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Q2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Q2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((S$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:R2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:R2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((T$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:S2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:S2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((U$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:T2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:T2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((V$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:U2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:U2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((W$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:V2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:V2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((X$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:W2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:W2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Y$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:X2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:X2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((Z$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Y2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Y2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AA$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Z2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:Z2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AB$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AA2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AA2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AC$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AB2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AB2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AD$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AC2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AC2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AE$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AD2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AD2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AF$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AE2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AE2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AG$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AF2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AF2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AH$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AG2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AG2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AI$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AH2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AH2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AJ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AI2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AI2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AK$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AJ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AJ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AL$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AK2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AK2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AM$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AL2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AL2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AN$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AM2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AM2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AO$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AN2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AN2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AP$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AO2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AO2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AQ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AP2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AP2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AR$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AQ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AQ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AS$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AR2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AR2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AT$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AS2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AS2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AU$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AT2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AT2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AV$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AU2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AU2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AW$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AV2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AV2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AX$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AW2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AW2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AY$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AX2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AX2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((AZ$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AY2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AY2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BA$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AZ2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:AZ2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BB$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BA2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BA2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BC$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BB2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BB2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BD$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BC2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BC2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BE$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BD2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BD2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BF$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BE2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BE2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))=0,0,IF((BG$5-$B2504)>INDEX($C$7:$BG$219,MATCH($A2504&\" - RAB life\",$A$7:$A$219,0),$B2504+1),\n(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BF2504),\n((INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax capex\",$A$7:$A$219,0),$B2504+1)*INDEX($C$229:$BA$229,1,$B2504+1))-SUM($C2504:BF2504))*(1/(INDEX($C$7:$BG$219,MATCH($A2504&\" - Tax life\",$A$7:$A$219,0),$B2504+1))*2)))","v":0},null,13]
["Asset 13",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((G$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:F2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:F2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((H$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:G2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:G2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((I$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:H2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:H2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((J$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:I2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:I2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((K$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:J2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:J2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((L$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:K2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:K2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((M$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:L2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:L2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((N$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:M2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:M2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((O$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:N2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:N2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((P$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:O2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:O2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Q$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:P2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:P2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((R$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Q2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Q2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((S$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:R2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:R2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((T$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:S2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:S2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((U$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:T2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:T2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((V$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:U2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:U2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((W$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:V2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:V2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((X$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:W2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:W2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Y$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:X2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:X2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((Z$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Y2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Y2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AA$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Z2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:Z2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AB$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AA2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AA2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AC$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AB2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AB2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AD$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AC2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AC2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AE$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AD2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AD2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AF$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AE2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AE2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AG$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AF2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AF2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AH$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AG2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AG2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AI$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AH2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AH2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AJ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AI2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AI2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AK$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AJ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AJ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AL$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AK2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AK2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AM$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AL2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AL2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AN$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AM2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AM2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AO$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AN2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AN2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AP$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AO2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AO2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AQ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AP2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AP2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AR$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AQ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AQ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AS$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AR2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AR2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AT$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AS2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AS2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AU$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AT2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AT2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AV$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AU2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AU2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AW$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AV2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AV2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AX$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AW2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AW2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AY$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AX2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AX2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((AZ$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AY2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AY2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BA$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AZ2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:AZ2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BB$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BA2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BA2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BC$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BB2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BB2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BD$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BC2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BC2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BE$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BD2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BD2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BF$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BE2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BE2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))=0,0,IF((BG$5-$B2505)>INDEX($C$7:$BG$219,MATCH($A2505&\" - RAB life\",$A$7:$A$219,0),$B2505+1),\n(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BF2505),\n((INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax capex\",$A$7:$A$219,0),$B2505+1)*INDEX($C$229:$BA$229,1,$B2505+1))-SUM($C2505:BF2505))*(1/(INDEX($C$7:$BG$219,MATCH($A2505&\" - Tax life\",$A$7:$A$219,0),$B2505+1))*2)))","v":0},null,13]
["Asset 13",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((O$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:N2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:N2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((P$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:O2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:O2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Q$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:P2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:P2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((R$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Q2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Q2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((S$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:R2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:R2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((T$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:S2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:S2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((U$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:T2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:T2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((V$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:U2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:U2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((W$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:V2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:V2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((X$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:W2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:W2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Y$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:X2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:X2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((Z$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Y2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Y2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AA$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Z2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:Z2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AB$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AA2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AA2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AC$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AB2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AB2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AD$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AC2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AC2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AE$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AD2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AD2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AF$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AE2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AE2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AG$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AF2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AF2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AH$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AG2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AG2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AI$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AH2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AH2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AJ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AI2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AI2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AK$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AJ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AJ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AL$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AK2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AK2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AM$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AL2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AL2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AN$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AM2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AM2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AO$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AN2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AN2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AP$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AO2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AO2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AQ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AP2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AP2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AR$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AQ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AQ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AS$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AR2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AR2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AT$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AS2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AS2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AU$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AT2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AT2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AV$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AU2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AU2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AW$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AV2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AV2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AX$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AW2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AW2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AY$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AX2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AX2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((AZ$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AY2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AY2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BA$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AZ2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:AZ2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BB$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BA2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BA2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BC$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BB2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BB2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BD$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BC2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BC2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BE$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BD2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BD2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BF$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BE2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BE2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))=0,0,IF((BG$5-$B2513)>INDEX($C$7:$BG$219,MATCH($A2513&\" - RAB life\",$A$7:$A$219,0),$B2513+1),\n(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BF2513),\n((INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax capex\",$A$7:$A$219,0),$B2513+1)*INDEX($C$229:$BA$229,1,$B2513+1))-SUM($C2513:BF2513))*(1/(INDEX($C$7:$BG$219,MATCH($A2513&\" - Tax life\",$A$7:$A$219,0),$B2513+1))*2)))","v":0},null,13]
["Asset 13",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((R$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Q2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Q2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((S$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:R2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:R2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((T$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:S2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:S2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((U$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:T2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:T2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((V$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:U2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:U2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((W$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:V2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:V2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((X$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:W2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:W2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((Y$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:X2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:X2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((Z$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Y2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Y2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AA$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Z2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:Z2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AB$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AA2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AA2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AC$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AB2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AB2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AD$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AC2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AC2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AE$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AD2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AD2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AF$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AE2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AE2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AG$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AF2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AF2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AH$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AG2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AG2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AI$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AH2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AH2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AJ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AI2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AI2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AK$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AJ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AJ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AL$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AK2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AK2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AM$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AL2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AL2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AN$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AM2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AM2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AO$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AN2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AN2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AP$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AO2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AO2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AQ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AP2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AP2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AR$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AQ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AQ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AS$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AR2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AR2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AT$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AS2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AS2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AU$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AT2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AT2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AV$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AU2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AU2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AW$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AV2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AV2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AX$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AW2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AW2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AY$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AX2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AX2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((AZ$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AY2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AY2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BA$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AZ2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:AZ2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BB$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BA2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BA2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BC$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BB2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BB2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BD$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BC2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BC2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BE$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BD2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BD2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BF$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BE2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BE2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))=0,0,IF((BG$5-$B2516)>INDEX($C$7:$BG$219,MATCH($A2516&\" - RAB life\",$A$7:$A$219,0),$B2516+1),\n(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BF2516),\n((INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax capex\",$A$7:$A$219,0),$B2516+1)*INDEX($C$229:$BA$229,1,$B2516+1))-SUM($C2516:BF2516))*(1/(INDEX($C$7:$BG$219,MATCH($A2516&\" - Tax life\",$A$7:$A$219,0),$B2516+1))*2)))","v":0},null,13]
["Asset 13",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((Y$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:X2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:X2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((Z$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Y2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Y2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AA$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Z2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:Z2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AB$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AA2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AA2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AC$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AB2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AB2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AD$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AC2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AC2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AE$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AD2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AD2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AF$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AE2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AE2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AG$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AF2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AF2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AH$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AG2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AG2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AI$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AH2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AH2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AJ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AI2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AI2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AK$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AJ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AJ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AL$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AK2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AK2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AM$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AL2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AL2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AN$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AM2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AM2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AO$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AN2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AN2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AP$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AO2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AO2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AQ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AP2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AP2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AR$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AQ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AQ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AS$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AR2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AR2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AT$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AS2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AS2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AU$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AT2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AT2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AV$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AU2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AU2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AW$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AV2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AV2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AX$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AW2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AW2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AY$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AX2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AX2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((AZ$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AY2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AY2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BA$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AZ2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:AZ2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BB$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BA2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BA2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BC$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BB2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BB2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BD$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BC2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BC2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BE$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BD2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BD2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BF$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BE2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BE2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))=0,0,IF((BG$5-$B2523)>INDEX($C$7:$BG$219,MATCH($A2523&\" - RAB life\",$A$7:$A$219,0),$B2523+1),\n(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BF2523),\n((INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax capex\",$A$7:$A$219,0),$B2523+1)*INDEX($C$229:$BA$229,1,$B2523+1))-SUM($C2523:BF2523))*(1/(INDEX($C$7:$BG$219,MATCH($A2523&\" - Tax life\",$A$7:$A$219,0),$B2523+1))*2)))","v":0},null,13]
["Asset 13",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AE$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AD2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AD2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AF$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AE2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AE2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AG$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AF2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AF2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AH$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AG2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AG2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AI$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AH2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AH2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AJ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AI2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AI2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AK$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AJ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AJ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AL$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AK2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AK2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AM$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AL2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AL2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AN$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AM2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AM2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AO$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AN2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AN2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AP$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AO2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AO2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AQ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AP2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AP2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AR$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AQ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AQ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AS$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AR2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AR2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AT$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AS2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AS2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AU$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AT2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AT2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AV$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AU2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AU2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AW$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AV2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AV2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AX$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AW2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AW2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AY$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AX2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AX2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((AZ$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AY2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AY2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BA$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AZ2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:AZ2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BB$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BA2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BA2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BC$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BB2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BB2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BD$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BC2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BC2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BE$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BD2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BD2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BF$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BE2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BE2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))=0,0,IF((BG$5-$B2529)>INDEX($C$7:$BG$219,MATCH($A2529&\" - RAB life\",$A$7:$A$219,0),$B2529+1),\n(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BF2529),\n((INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax capex\",$A$7:$A$219,0),$B2529+1)*INDEX($C$229:$BA$229,1,$B2529+1))-SUM($C2529:BF2529))*(1/(INDEX($C$7:$BG$219,MATCH($A2529&\" - Tax life\",$A$7:$A$219,0),$B2529+1))*2)))","v":0},null,13]
["Asset 13",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AJ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AI2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AI2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AK$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AJ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AJ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AL$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AK2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AK2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AM$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AL2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AL2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AN$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AM2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AM2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AO$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AN2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AN2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AP$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AO2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AO2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AQ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AP2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AP2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AR$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AQ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AQ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AS$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AR2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AR2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AT$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AS2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AS2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AU$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AT2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AT2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AV$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AU2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AU2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AW$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AV2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AV2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AX$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AW2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AW2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AY$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AX2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AX2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((AZ$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AY2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AY2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BA$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AZ2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:AZ2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BB$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BA2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BA2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BC$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BB2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BB2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BD$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BC2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BC2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BE$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BD2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BD2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BF$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BE2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BE2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))=0,0,IF((BG$5-$B2534)>INDEX($C$7:$BG$219,MATCH($A2534&\" - RAB life\",$A$7:$A$219,0),$B2534+1),\n(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BF2534),\n((INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax capex\",$A$7:$A$219,0),$B2534+1)*INDEX($C$229:$BA$229,1,$B2534+1))-SUM($C2534:BF2534))*(1/(INDEX($C$7:$BG$219,MATCH($A2534&\" - Tax life\",$A$7:$A$219,0),$B2534+1))*2)))","v":0},null,13]
["Asset 13",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AQ$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AP2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AP2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AR$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AQ2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AQ2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AS$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AR2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AR2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AT$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AS2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AS2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AU$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AT2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AT2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AV$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AU2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AU2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AW$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AV2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AV2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AX$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AW2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AW2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AY$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AX2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AX2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((AZ$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AY2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AY2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BA$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AZ2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:AZ2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BB$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BA2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BA2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BC$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BB2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BB2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BD$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BC2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BC2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BE$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BD2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BD2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BF$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BE2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BE2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))=0,0,IF((BG$5-$B2541)>INDEX($C$7:$BG$219,MATCH($A2541&\" - RAB life\",$A$7:$A$219,0),$B2541+1),\n(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BF2541),\n((INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax capex\",$A$7:$A$219,0),$B2541+1)*INDEX($C$229:$BA$229,1,$B2541+1))-SUM($C2541:BF2541))*(1/(INDEX($C$7:$BG$219,MATCH($A2541&\" - Tax life\",$A$7:$A$219,0),$B2541+1))*2)))","v":0},null,13]
["Asset 13",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AW$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AV2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AV2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AX$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AW2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AW2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AY$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AX2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AX2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((AZ$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AY2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AY2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BA$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AZ2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:AZ2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BB$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BA2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BA2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BC$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BB2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BB2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BD$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BC2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BC2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BE$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BD2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BD2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BF$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BE2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BE2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))=0,0,IF((BG$5-$B2547)>INDEX($C$7:$BG$219,MATCH($A2547&\" - RAB life\",$A$7:$A$219,0),$B2547+1),\n(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BF2547),\n((INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax capex\",$A$7:$A$219,0),$B2547+1)*INDEX($C$229:$BA$229,1,$B2547+1))-SUM($C2547:BF2547))*(1/(INDEX($C$7:$BG$219,MATCH($A2547&\" - Tax life\",$A$7:$A$219,0),$B2547+1))*2)))","v":0},null,13]
["Asset 13",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((AZ$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AY2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AY2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BA$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AZ2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:AZ2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BB$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BA2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BA2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BC$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BB2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BB2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BD$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BC2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BC2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BE$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BD2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BD2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BF$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BE2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BE2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))=0,0,IF((BG$5-$B2550)>INDEX($C$7:$BG$219,MATCH($A2550&\" - RAB life\",$A$7:$A$219,0),$B2550+1),\n(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BF2550),\n((INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax capex\",$A$7:$A$219,0),$B2550+1)*INDEX($C$229:$BA$229,1,$B2550+1))-SUM($C2550:BF2550))*(1/(INDEX($C$7:$BG$219,MATCH($A2550&\" - Tax life\",$A$7:$A$219,0),$B2550+1))*2)))","v":0},null,13]
["Asset 14",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((I$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:H2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:H2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((J$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:I2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:I2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((K$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:J2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:J2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((L$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:K2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:K2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((M$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:L2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:L2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((N$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:M2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:M2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((O$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:N2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:N2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((P$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:O2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:O2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Q$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:P2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:P2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((R$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Q2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Q2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((S$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:R2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:R2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((T$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:S2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:S2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((U$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:T2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:T2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((V$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:U2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:U2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((W$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:V2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:V2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((X$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:W2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:W2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Y$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:X2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:X2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((Z$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Y2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Y2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AA$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Z2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:Z2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AB$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AA2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AA2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AC$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AB2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AB2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AD$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AC2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AC2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AE$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AD2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AD2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AF$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AE2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AE2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AG$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AF2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AF2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AH$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AG2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AG2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AI$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AH2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AH2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AJ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AI2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AI2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AK$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AJ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AJ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AL$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AK2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AK2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AM$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AL2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AL2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AN$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AM2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AM2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AO$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AN2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AN2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AP$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AO2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AO2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AQ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AP2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AP2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AR$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AQ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AQ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AS$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AR2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AR2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AT$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AS2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AS2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AU$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AT2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AT2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AV$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AU2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AU2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AW$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AV2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AV2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AX$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AW2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AW2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AY$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AX2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AX2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((AZ$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AY2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AY2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BA$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AZ2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:AZ2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BB$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BA2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BA2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BC$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BB2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BB2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BD$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BC2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BC2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BE$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BD2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BD2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BF$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BE2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BE2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))=0,0,IF((BG$5-$B2559)>INDEX($C$7:$BG$219,MATCH($A2559&\" - RAB life\",$A$7:$A$219,0),$B2559+1),\n(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BF2559),\n((INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax capex\",$A$7:$A$219,0),$B2559+1)*INDEX($C$229:$BA$229,1,$B2559+1))-SUM($C2559:BF2559))*(1/(INDEX($C$7:$BG$219,MATCH($A2559&\" - Tax life\",$A$7:$A$219,0),$B2559+1))*2)))","v":0},null,14]
["Asset 14",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((L$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:K2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:K2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((M$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:L2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:L2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((N$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:M2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:M2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((O$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:N2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:N2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((P$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:O2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:O2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Q$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:P2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:P2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((R$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Q2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Q2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((S$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:R2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:R2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((T$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:S2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:S2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((U$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:T2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:T2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((V$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:U2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:U2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((W$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:V2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:V2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((X$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:W2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:W2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Y$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:X2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:X2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((Z$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Y2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Y2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AA$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Z2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:Z2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AB$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AA2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AA2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AC$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AB2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AB2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AD$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AC2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AC2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AE$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AD2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AD2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AF$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AE2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AE2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AG$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AF2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AF2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AH$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AG2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AG2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AI$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AH2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AH2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AJ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AI2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AI2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AK$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AJ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AJ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AL$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AK2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AK2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AM$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AL2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AL2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AN$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AM2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AM2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AO$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AN2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AN2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AP$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AO2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AO2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AQ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AP2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AP2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AR$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AQ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AQ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AS$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AR2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AR2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AT$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AS2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AS2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AU$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AT2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AT2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AV$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AU2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AU2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AW$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AV2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AV2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AX$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AW2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AW2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AY$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AX2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AX2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((AZ$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AY2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AY2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BA$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AZ2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:AZ2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BB$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BA2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BA2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BC$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BB2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BB2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BD$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BC2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BC2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BE$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BD2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BD2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BF$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BE2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BE2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))=0,0,IF((BG$5-$B2562)>INDEX($C$7:$BG$219,MATCH($A2562&\" - RAB life\",$A$7:$A$219,0),$B2562+1),\n(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BF2562),\n((INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax capex\",$A$7:$A$219,0),$B2562+1)*INDEX($C$229:$BA$229,1,$B2562+1))-SUM($C2562:BF2562))*(1/(INDEX($C$7:$BG$219,MATCH($A2562&\" - Tax life\",$A$7:$A$219,0),$B2562+1))*2)))","v":0},null,14]
["Asset 14",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((V$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:U2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:U2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((W$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:V2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:V2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((X$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:W2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:W2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((Y$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:X2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:X2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((Z$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Y2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Y2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AA$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Z2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:Z2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AB$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AA2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AA2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AC$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AB2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AB2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AD$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AC2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AC2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AE$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AD2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AD2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AF$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AE2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AE2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AG$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AF2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AF2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AH$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AG2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AG2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AI$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AH2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AH2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AJ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AI2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AI2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AK$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AJ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AJ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AL$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AK2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AK2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AM$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AL2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AL2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AN$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AM2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AM2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AO$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AN2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AN2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AP$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AO2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AO2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AQ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AP2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AP2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AR$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AQ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AQ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AS$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AR2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AR2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AT$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AS2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AS2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AU$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AT2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AT2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AV$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AU2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AU2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AW$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AV2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AV2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AX$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AW2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AW2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AY$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AX2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AX2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((AZ$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AY2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AY2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BA$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AZ2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:AZ2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BB$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BA2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BA2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BC$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BB2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BB2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BD$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BC2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BC2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BE$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BD2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BD2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BF$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BE2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BE2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))=0,0,IF((BG$5-$B2572)>INDEX($C$7:$BG$219,MATCH($A2572&\" - RAB life\",$A$7:$A$219,0),$B2572+1),\n(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BF2572),\n((INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax capex\",$A$7:$A$219,0),$B2572+1)*INDEX($C$229:$BA$229,1,$B2572+1))-SUM($C2572:BF2572))*(1/(INDEX($C$7:$BG$219,MATCH($A2572&\" - Tax life\",$A$7:$A$219,0),$B2572+1))*2)))","v":0},null,14]
["Asset 14",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AA$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:Z2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:Z2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AB$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AA2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AA2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AC$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AB2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AB2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AD$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AC2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AC2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AE$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AD2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AD2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AF$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AE2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AE2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AG$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AF2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AF2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AH$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AG2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AG2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AI$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AH2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AH2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AJ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AI2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AI2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AK$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AJ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AJ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AL$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AK2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AK2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AM$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AL2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AL2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AN$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AM2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AM2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AO$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AN2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AN2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AP$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AO2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AO2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AQ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AP2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AP2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AR$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AQ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AQ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AS$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AR2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AR2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AT$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AS2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AS2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AU$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AT2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AT2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AV$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AU2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AU2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AW$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AV2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AV2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AX$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AW2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AW2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AY$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AX2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AX2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((AZ$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AY2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AY2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BA$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AZ2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:AZ2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BB$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BA2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BA2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BC$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BB2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BB2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BD$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BC2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BC2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BE$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BD2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BD2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BF$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BE2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BE2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))=0,0,IF((BG$5-$B2577)>INDEX($C$7:$BG$219,MATCH($A2577&\" - RAB life\",$A$7:$A$219,0),$B2577+1),\n(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BF2577),\n((INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax capex\",$A$7:$A$219,0),$B2577+1)*INDEX($C$229:$BA$229,1,$B2577+1))-SUM($C2577:BF2577))*(1/(INDEX($C$7:$BG$219,MATCH($A2577&\" - Tax life\",$A$7:$A$219,0),$B2577+1))*2)))","v":0},null,14]
["Asset 14",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AH$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AG2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AG2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AI$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AH2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AH2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AJ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AI2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AI2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AK$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AJ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AJ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AL$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AK2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AK2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AM$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AL2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AL2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AN$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AM2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AM2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AO$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AN2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AN2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AP$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AO2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AO2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AQ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AP2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AP2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AR$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AQ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AQ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AS$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AR2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AR2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AT$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AS2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AS2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AU$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AT2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AT2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AV$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AU2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AU2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AW$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AV2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AV2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AX$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AW2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AW2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AY$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AX2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AX2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((AZ$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AY2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AY2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BA$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AZ2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:AZ2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BB$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BA2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BA2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BC$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BB2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BB2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BD$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BC2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BC2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BE$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BD2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BD2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BF$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BE2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BE2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))=0,0,IF((BG$5-$B2584)>INDEX($C$7:$BG$219,MATCH($A2584&\" - RAB life\",$A$7:$A$219,0),$B2584+1),\n(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BF2584),\n((INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax capex\",$A$7:$A$219,0),$B2584+1)*INDEX($C$229:$BA$229,1,$B2584+1))-SUM($C2584:BF2584))*(1/(INDEX($C$7:$BG$219,MATCH($A2584&\" - Tax life\",$A$7:$A$219,0),$B2584+1))*2)))","v":0},null,14]
["Asset 14",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AI$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AH2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AH2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AJ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AI2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AI2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AK$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AJ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AJ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AL$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AK2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AK2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AM$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AL2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AL2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AN$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AM2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AM2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AO$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AN2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AN2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AP$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AO2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AO2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AQ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AP2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AP2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AR$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AQ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AQ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AS$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AR2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AR2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AT$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AS2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AS2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AU$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AT2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AT2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AV$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AU2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AU2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AW$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AV2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AV2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AX$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AW2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AW2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AY$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AX2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AX2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((AZ$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AY2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AY2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BA$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AZ2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:AZ2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BB$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BA2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BA2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BC$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BB2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BB2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BD$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BC2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BC2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BE$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BD2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BD2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BF$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BE2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BE2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))=0,0,IF((BG$5-$B2585)>INDEX($C$7:$BG$219,MATCH($A2585&\" - RAB life\",$A$7:$A$219,0),$B2585+1),\n(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BF2585),\n((INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax capex\",$A$7:$A$219,0),$B2585+1)*INDEX($C$229:$BA$229,1,$B2585+1))-SUM($C2585:BF2585))*(1/(INDEX($C$7:$BG$219,MATCH($A2585&\" - Tax life\",$A$7:$A$219,0),$B2585+1))*2)))","v":0},null,14]
["Asset 14",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AS$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AR2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AR2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AT$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AS2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AS2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AU$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AT2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AT2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AV$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AU2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AU2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AW$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AV2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AV2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AX$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AW2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AW2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AY$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AX2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AX2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((AZ$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AY2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AY2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BA$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AZ2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:AZ2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BB$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BA2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BA2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BC$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BB2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BB2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BD$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BC2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BC2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BE$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BD2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BD2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BF$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BE2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BE2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))=0,0,IF((BG$5-$B2595)>INDEX($C$7:$BG$219,MATCH($A2595&\" - RAB life\",$A$7:$A$219,0),$B2595+1),\n(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BF2595),\n((INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax capex\",$A$7:$A$219,0),$B2595+1)*INDEX($C$229:$BA$229,1,$B2595+1))-SUM($C2595:BF2595))*(1/(INDEX($C$7:$BG$219,MATCH($A2595&\" - Tax life\",$A$7:$A$219,0),$B2595+1))*2)))","v":0},null,14]
["Asset 14",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AT$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AS2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AS2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AU$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AT2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AT2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AV$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AU2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AU2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AW$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AV2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AV2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AX$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AW2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AW2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AY$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AX2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AX2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((AZ$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AY2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AY2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BA$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AZ2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:AZ2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BB$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BA2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BA2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BC$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BB2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BB2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BD$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BC2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BC2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BE$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BD2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BD2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BF$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BE2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BE2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))=0,0,IF((BG$5-$B2596)>INDEX($C$7:$BG$219,MATCH($A2596&\" - RAB life\",$A$7:$A$219,0),$B2596+1),\n(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BF2596),\n((INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax capex\",$A$7:$A$219,0),$B2596+1)*INDEX($C$229:$BA$229,1,$B2596+1))-SUM($C2596:BF2596))*(1/(INDEX($C$7:$BG$219,MATCH($A2596&\" - Tax life\",$A$7:$A$219,0),$B2596+1))*2)))","v":0},null,14]
["Asset 14",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BA$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:AZ2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:AZ2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BB$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BA2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BA2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BC$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BB2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BB2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BD$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BC2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BC2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BE$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BD2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BD2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BF$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BE2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BE2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))=0,0,IF((BG$5-$B2603)>INDEX($C$7:$BG$219,MATCH($A2603&\" - RAB life\",$A$7:$A$219,0),$B2603+1),\n(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BF2603),\n((INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax capex\",$A$7:$A$219,0),$B2603+1)*INDEX($C$229:$BA$229,1,$B2603+1))-SUM($C2603:BF2603))*(1/(INDEX($C$7:$BG$219,MATCH($A2603&\" - Tax life\",$A$7:$A$219,0),$B2603+1))*2)))","v":0},null,14]
[{"$f":"\"Asset \"&BI2607","v":"Asset 15"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((E$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:D2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:D2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((F$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:E2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:E2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((G$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:F2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:F2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((H$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:G2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:G2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((I$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:H2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:H2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((J$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:I2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:I2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((K$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:J2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:J2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((L$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:K2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:K2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((M$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:L2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:L2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((N$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:M2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:M2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((O$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:N2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:N2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((P$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:O2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:O2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Q$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:P2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:P2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((R$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Q2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Q2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((S$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:R2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:R2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((T$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:S2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:S2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((U$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:T2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:T2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((V$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:U2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:U2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((W$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:V2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:V2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((X$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:W2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:W2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Y$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:X2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:X2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((Z$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Y2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Y2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AA$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Z2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:Z2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AB$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AA2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AA2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AC$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AB2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AB2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AD$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AC2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AC2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AE$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AD2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AD2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AF$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AE2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AE2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AG$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AF2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AF2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AH$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AG2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AG2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AI$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AH2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AH2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AJ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AI2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AI2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AK$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AJ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AJ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AL$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AK2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AK2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AM$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AL2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AL2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AN$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AM2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AM2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AO$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AN2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AN2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AP$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AO2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AO2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AQ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AP2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AP2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AR$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AQ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AQ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AS$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AR2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AR2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AT$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AS2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AS2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AU$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AT2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AT2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AV$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AU2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AU2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AW$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AV2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AV2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AX$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AW2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AW2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AY$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AX2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AX2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((AZ$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AY2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AY2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BA$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AZ2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:AZ2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BB$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BA2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BA2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BC$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BB2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BB2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BD$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BC2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BC2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BE$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BD2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BD2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BF$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BE2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BE2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))=0,0,IF((BG$5-$B2607)>INDEX($C$7:$BG$219,MATCH($A2607&\" - RAB life\",$A$7:$A$219,0),$B2607+1),\n(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BF2607),\n((INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax capex\",$A$7:$A$219,0),$B2607+1)*INDEX($C$229:$BA$229,1,$B2607+1))-SUM($C2607:BF2607))*(1/(INDEX($C$7:$BG$219,MATCH($A2607&\" - Tax life\",$A$7:$A$219,0),$B2607+1))*2)))","v":0},null,15]
["Asset 15",8,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((L$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:K2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:K2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((M$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:L2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:L2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((N$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:M2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:M2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((O$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:N2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:N2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((P$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:O2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:O2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Q$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:P2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:P2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((R$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Q2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Q2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((S$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:R2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:R2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((T$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:S2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:S2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((U$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:T2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:T2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((V$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:U2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:U2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((W$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:V2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:V2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((X$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:W2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:W2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Y$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:X2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:X2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((Z$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Y2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Y2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AA$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Z2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:Z2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AB$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AA2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AA2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AC$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AB2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AB2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AD$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AC2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AC2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AE$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AD2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AD2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AF$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AE2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AE2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AG$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AF2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AF2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AH$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AG2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AG2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AI$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AH2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AH2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AJ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AI2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AI2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AK$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AJ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AJ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AL$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AK2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AK2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AM$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AL2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AL2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AN$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AM2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AM2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AO$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AN2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AN2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AP$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AO2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AO2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AQ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AP2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AP2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AR$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AQ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AQ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AS$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AR2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AR2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AT$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AS2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AS2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AU$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AT2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AT2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AV$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AU2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AU2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AW$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AV2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AV2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AX$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AW2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AW2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AY$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AX2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AX2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((AZ$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AY2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AY2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BA$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AZ2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:AZ2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BB$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BA2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BA2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BC$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BB2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BB2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BD$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BC2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BC2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BE$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BD2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BD2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BF$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BE2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BE2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))=0,0,IF((BG$5-$B2614)>INDEX($C$7:$BG$219,MATCH($A2614&\" - RAB life\",$A$7:$A$219,0),$B2614+1),\n(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BF2614),\n((INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax capex\",$A$7:$A$219,0),$B2614+1)*INDEX($C$229:$BA$229,1,$B2614+1))-SUM($C2614:BF2614))*(1/(INDEX($C$7:$BG$219,MATCH($A2614&\" - Tax life\",$A$7:$A$219,0),$B2614+1))*2)))","v":0},null,15]
["Asset 15",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((U$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:T2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:T2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((V$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:U2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:U2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((W$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:V2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:V2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((X$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:W2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:W2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((Y$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:X2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:X2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((Z$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Y2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Y2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AA$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Z2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:Z2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AB$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AA2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AA2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AC$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AB2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AB2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AD$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AC2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AC2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AE$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AD2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AD2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AF$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AE2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AE2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AG$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AF2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AF2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AH$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AG2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AG2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AI$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AH2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AH2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AJ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AI2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AI2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AK$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AJ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AJ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AL$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AK2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AK2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AM$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AL2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AL2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AN$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AM2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AM2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AO$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AN2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AN2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AP$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AO2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AO2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AQ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AP2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AP2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AR$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AQ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AQ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AS$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AR2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AR2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AT$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AS2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AS2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AU$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AT2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AT2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AV$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AU2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AU2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AW$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AV2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AV2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AX$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AW2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AW2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AY$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AX2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AX2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((AZ$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AY2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AY2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BA$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AZ2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:AZ2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BB$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BA2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BA2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BC$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BB2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BB2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BD$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BC2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BC2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BE$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BD2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BD2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BF$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BE2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BE2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))=0,0,IF((BG$5-$B2623)>INDEX($C$7:$BG$219,MATCH($A2623&\" - RAB life\",$A$7:$A$219,0),$B2623+1),\n(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BF2623),\n((INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax capex\",$A$7:$A$219,0),$B2623+1)*INDEX($C$229:$BA$229,1,$B2623+1))-SUM($C2623:BF2623))*(1/(INDEX($C$7:$BG$219,MATCH($A2623&\" - Tax life\",$A$7:$A$219,0),$B2623+1))*2)))","v":0},null,15]
["Asset 15",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((Z$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Y2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Y2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AA$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Z2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:Z2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AB$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AA2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AA2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AC$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AB2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AB2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AD$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AC2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AC2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AE$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AD2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AD2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AF$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AE2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AE2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AG$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AF2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AF2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AH$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AG2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AG2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AI$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AH2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AH2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AJ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AI2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AI2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AK$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AJ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AJ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AL$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AK2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AK2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AM$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AL2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AL2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AN$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AM2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AM2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AO$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AN2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AN2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AP$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AO2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AO2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AQ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AP2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AP2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AR$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AQ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AQ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AS$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AR2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AR2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AT$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AS2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AS2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AU$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AT2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AT2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AV$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AU2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AU2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AW$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AV2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AV2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AX$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AW2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AW2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AY$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AX2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AX2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((AZ$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AY2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AY2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BA$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AZ2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:AZ2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BB$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BA2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BA2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BC$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BB2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BB2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BD$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BC2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BC2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BE$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BD2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BD2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BF$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BE2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BE2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))=0,0,IF((BG$5-$B2628)>INDEX($C$7:$BG$219,MATCH($A2628&\" - RAB life\",$A$7:$A$219,0),$B2628+1),\n(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BF2628),\n((INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax capex\",$A$7:$A$219,0),$B2628+1)*INDEX($C$229:$BA$229,1,$B2628+1))-SUM($C2628:BF2628))*(1/(INDEX($C$7:$BG$219,MATCH($A2628&\" - Tax life\",$A$7:$A$219,0),$B2628+1))*2)))","v":0},null,15]
["Asset 15",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AD$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AC2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AC2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AE$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AD2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AD2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AF$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AE2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AE2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AG$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AF2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AF2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AH$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AG2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AG2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AI$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AH2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AH2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AJ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AI2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AI2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AK$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AJ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AJ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AL$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AK2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AK2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AM$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AL2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AL2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AN$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AM2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AM2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AO$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AN2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AN2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AP$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AO2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AO2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AQ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AP2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AP2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AR$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AQ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AQ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AS$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AR2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AR2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AT$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AS2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AS2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AU$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AT2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AT2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AV$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AU2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AU2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AW$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AV2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AV2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AX$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AW2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AW2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AY$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AX2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AX2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((AZ$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AY2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AY2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BA$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AZ2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:AZ2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BB$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BA2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BA2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BC$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BB2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BB2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BD$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BC2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BC2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BE$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BD2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BD2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BF$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BE2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BE2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))=0,0,IF((BG$5-$B2632)>INDEX($C$7:$BG$219,MATCH($A2632&\" - RAB life\",$A$7:$A$219,0),$B2632+1),\n(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BF2632),\n((INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax capex\",$A$7:$A$219,0),$B2632+1)*INDEX($C$229:$BA$229,1,$B2632+1))-SUM($C2632:BF2632))*(1/(INDEX($C$7:$BG$219,MATCH($A2632&\" - Tax life\",$A$7:$A$219,0),$B2632+1))*2)))","v":0},null,15]
["Asset 15",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AM$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AL2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AL2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AN$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AM2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AM2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AO$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AN2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AN2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AP$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AO2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AO2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AQ$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AP2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AP2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AR$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AQ2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AQ2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AS$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AR2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AR2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AT$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AS2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AS2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AU$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AT2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AT2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AV$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AU2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AU2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AW$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AV2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AV2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AX$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AW2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AW2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AY$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AX2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AX2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((AZ$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AY2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AY2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BA$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AZ2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:AZ2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BB$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BA2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BA2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BC$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BB2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BB2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BD$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BC2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BC2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BE$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BD2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BD2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BF$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BE2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BE2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))=0,0,IF((BG$5-$B2641)>INDEX($C$7:$BG$219,MATCH($A2641&\" - RAB life\",$A$7:$A$219,0),$B2641+1),\n(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BF2641),\n((INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax capex\",$A$7:$A$219,0),$B2641+1)*INDEX($C$229:$BA$229,1,$B2641+1))-SUM($C2641:BF2641))*(1/(INDEX($C$7:$BG$219,MATCH($A2641&\" - Tax life\",$A$7:$A$219,0),$B2641+1))*2)))","v":0},null,15]
["Asset 15",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AR$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AQ2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AQ2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AS$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AR2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AR2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AT$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AS2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AS2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AU$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AT2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AT2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AV$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AU2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AU2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AW$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AV2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AV2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AX$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AW2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AW2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AY$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AX2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AX2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((AZ$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AY2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AY2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BA$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AZ2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:AZ2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BB$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BA2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BA2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BC$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BB2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BB2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BD$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BC2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BC2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BE$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BD2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BD2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BF$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BE2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BE2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))=0,0,IF((BG$5-$B2646)>INDEX($C$7:$BG$219,MATCH($A2646&\" - RAB life\",$A$7:$A$219,0),$B2646+1),\n(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BF2646),\n((INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax capex\",$A$7:$A$219,0),$B2646+1)*INDEX($C$229:$BA$229,1,$B2646+1))-SUM($C2646:BF2646))*(1/(INDEX($C$7:$BG$219,MATCH($A2646&\" - Tax life\",$A$7:$A$219,0),$B2646+1))*2)))","v":0},null,15]
["Asset 15",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AV$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AU2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AU2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AW$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AV2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AV2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AX$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AW2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AW2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AY$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AX2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AX2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((AZ$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AY2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AY2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BA$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AZ2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:AZ2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BB$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BA2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BA2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BC$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BB2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BB2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BD$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BC2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BC2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BE$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BD2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BD2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BF$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BE2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BE2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))=0,0,IF((BG$5-$B2650)>INDEX($C$7:$BG$219,MATCH($A2650&\" - RAB life\",$A$7:$A$219,0),$B2650+1),\n(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BF2650),\n((INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax capex\",$A$7:$A$219,0),$B2650+1)*INDEX($C$229:$BA$229,1,$B2650+1))-SUM($C2650:BF2650))*(1/(INDEX($C$7:$BG$219,MATCH($A2650&\" - Tax life\",$A$7:$A$219,0),$B2650+1))*2)))","v":0},null,15]
[{"$f":"\"Asset \"&BI2657&\" - Tax depreciation\"","v":"Asset 15 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C2606:C2656)","v":0},{"$f":"SUM(D2606:D2656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15]
["Asset 16",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((F$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:E2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:E2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((G$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:F2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:F2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((H$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:G2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:G2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((I$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:H2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:H2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((J$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:I2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:I2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((K$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:J2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:J2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((L$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:K2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:K2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((M$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:L2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:L2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((N$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:M2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:M2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((O$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:N2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:N2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((P$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:O2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:O2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Q$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:P2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:P2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((R$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Q2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Q2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((S$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:R2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:R2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((T$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:S2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:S2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((U$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:T2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:T2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((V$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:U2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:U2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((W$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:V2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:V2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((X$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:W2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:W2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Y$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:X2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:X2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((Z$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Y2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Y2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AA$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Z2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:Z2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AB$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AA2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AA2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AC$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AB2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AB2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AD$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AC2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AC2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AE$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AD2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AD2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AF$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AE2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AE2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AG$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AF2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AF2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AH$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AG2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AG2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AI$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AH2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AH2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AJ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AI2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AI2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AK$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AJ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AJ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AL$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AK2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AK2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AM$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AL2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AL2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AN$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AM2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AM2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AO$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AN2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AN2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AP$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AO2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AO2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AQ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AP2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AP2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AR$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AQ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AQ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AS$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AR2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AR2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AT$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AS2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AS2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AU$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AT2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AT2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AV$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AU2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AU2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AW$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AV2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AV2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AX$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AW2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AW2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AY$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AX2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AX2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((AZ$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AY2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AY2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BA$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AZ2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:AZ2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BB$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BA2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BA2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BC$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BB2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BB2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BD$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BC2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BC2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BE$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BD2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BD2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BF$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BE2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BE2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))=0,0,IF((BG$5-$B2660)>INDEX($C$7:$BG$219,MATCH($A2660&\" - RAB life\",$A$7:$A$219,0),$B2660+1),\n(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BF2660),\n((INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax capex\",$A$7:$A$219,0),$B2660+1)*INDEX($C$229:$BA$229,1,$B2660+1))-SUM($C2660:BF2660))*(1/(INDEX($C$7:$BG$219,MATCH($A2660&\" - Tax life\",$A$7:$A$219,0),$B2660+1))*2)))","v":0},null,16]
["Asset 16",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((K$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:J2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:J2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((L$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:K2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:K2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((M$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:L2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:L2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((N$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:M2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:M2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((O$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:N2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:N2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((P$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:O2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:O2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Q$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:P2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:P2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((R$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Q2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Q2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((S$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:R2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:R2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((T$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:S2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:S2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((U$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:T2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:T2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((V$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:U2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:U2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((W$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:V2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:V2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((X$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:W2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:W2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Y$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:X2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:X2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((Z$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Y2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Y2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AA$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Z2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:Z2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AB$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AA2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AA2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AC$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AB2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AB2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AD$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AC2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AC2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AE$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AD2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AD2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AF$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AE2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AE2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AG$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AF2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AF2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AH$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AG2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AG2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AI$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AH2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AH2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AJ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AI2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AI2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AK$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AJ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AJ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AL$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AK2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AK2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AM$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AL2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AL2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AN$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AM2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AM2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AO$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AN2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AN2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AP$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AO2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AO2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AQ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AP2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AP2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AR$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AQ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AQ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AS$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AR2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AR2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AT$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AS2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AS2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AU$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AT2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AT2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AV$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AU2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AU2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AW$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AV2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AV2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AX$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AW2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AW2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AY$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AX2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AX2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((AZ$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AY2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AY2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BA$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AZ2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:AZ2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BB$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BA2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BA2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BC$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BB2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BB2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BD$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BC2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BC2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BE$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BD2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BD2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BF$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BE2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BE2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))=0,0,IF((BG$5-$B2665)>INDEX($C$7:$BG$219,MATCH($A2665&\" - RAB life\",$A$7:$A$219,0),$B2665+1),\n(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BF2665),\n((INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax capex\",$A$7:$A$219,0),$B2665+1)*INDEX($C$229:$BA$229,1,$B2665+1))-SUM($C2665:BF2665))*(1/(INDEX($C$7:$BG$219,MATCH($A2665&\" - Tax life\",$A$7:$A$219,0),$B2665+1))*2)))","v":0},null,16]
["Asset 16",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((U$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:T2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:T2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((V$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:U2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:U2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((W$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:V2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:V2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((X$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:W2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:W2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((Y$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:X2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:X2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((Z$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Y2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Y2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AA$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Z2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:Z2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AB$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AA2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AA2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AC$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AB2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AB2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AD$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AC2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AC2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AE$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AD2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AD2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AF$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AE2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AE2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AG$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AF2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AF2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AH$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AG2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AG2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AI$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AH2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AH2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AJ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AI2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AI2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AK$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AJ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AJ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AL$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AK2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AK2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AM$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AL2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AL2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AN$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AM2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AM2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AO$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AN2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AN2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AP$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AO2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AO2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AQ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AP2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AP2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AR$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AQ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AQ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AS$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AR2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AR2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AT$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AS2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AS2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AU$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AT2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AT2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AV$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AU2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AU2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AW$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AV2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AV2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AX$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AW2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AW2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AY$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AX2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AX2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((AZ$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AY2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AY2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BA$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AZ2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:AZ2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BB$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BA2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BA2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BC$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BB2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BB2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BD$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BC2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BC2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BE$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BD2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BD2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BF$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BE2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BE2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))=0,0,IF((BG$5-$B2675)>INDEX($C$7:$BG$219,MATCH($A2675&\" - RAB life\",$A$7:$A$219,0),$B2675+1),\n(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BF2675),\n((INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax capex\",$A$7:$A$219,0),$B2675+1)*INDEX($C$229:$BA$229,1,$B2675+1))-SUM($C2675:BF2675))*(1/(INDEX($C$7:$BG$219,MATCH($A2675&\" - Tax life\",$A$7:$A$219,0),$B2675+1))*2)))","v":0},null,16]
["Asset 16",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((X$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:W2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:W2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((Y$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:X2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:X2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((Z$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Y2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Y2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AA$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Z2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:Z2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AB$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AA2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AA2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AC$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AB2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AB2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AD$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AC2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AC2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AE$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AD2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AD2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AF$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AE2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AE2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AG$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AF2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AF2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AH$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AG2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AG2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AI$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AH2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AH2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AJ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AI2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AI2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AK$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AJ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AJ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AL$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AK2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AK2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AM$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AL2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AL2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AN$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AM2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AM2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AO$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AN2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AN2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AP$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AO2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AO2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AQ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AP2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AP2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AR$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AQ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AQ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AS$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AR2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AR2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AT$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AS2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AS2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AU$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AT2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AT2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AV$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AU2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AU2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AW$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AV2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AV2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AX$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AW2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AW2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AY$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AX2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AX2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((AZ$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AY2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AY2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BA$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AZ2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:AZ2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BB$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BA2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BA2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BC$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BB2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BB2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BD$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BC2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BC2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BE$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BD2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BD2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BF$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BE2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BE2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))=0,0,IF((BG$5-$B2678)>INDEX($C$7:$BG$219,MATCH($A2678&\" - RAB life\",$A$7:$A$219,0),$B2678+1),\n(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BF2678),\n((INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax capex\",$A$7:$A$219,0),$B2678+1)*INDEX($C$229:$BA$229,1,$B2678+1))-SUM($C2678:BF2678))*(1/(INDEX($C$7:$BG$219,MATCH($A2678&\" - Tax life\",$A$7:$A$219,0),$B2678+1))*2)))","v":0},null,16]
["Asset 16",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AC$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AB2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AB2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AD$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AC2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AC2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AE$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AD2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AD2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AF$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AE2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AE2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AG$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AF2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AF2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AH$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AG2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AG2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AI$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AH2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AH2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AJ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AI2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AI2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AK$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AJ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AJ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AL$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AK2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AK2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AM$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AL2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AL2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AN$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AM2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AM2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AO$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AN2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AN2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AP$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AO2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AO2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AQ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AP2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AP2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AR$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AQ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AQ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AS$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AR2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AR2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AT$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AS2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AS2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AU$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AT2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AT2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AV$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AU2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AU2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AW$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AV2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AV2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AX$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AW2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AW2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AY$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AX2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AX2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((AZ$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AY2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AY2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BA$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AZ2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:AZ2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BB$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BA2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BA2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BC$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BB2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BB2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BD$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BC2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BC2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BE$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BD2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BD2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BF$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BE2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BE2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))=0,0,IF((BG$5-$B2683)>INDEX($C$7:$BG$219,MATCH($A2683&\" - RAB life\",$A$7:$A$219,0),$B2683+1),\n(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BF2683),\n((INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax capex\",$A$7:$A$219,0),$B2683+1)*INDEX($C$229:$BA$229,1,$B2683+1))-SUM($C2683:BF2683))*(1/(INDEX($C$7:$BG$219,MATCH($A2683&\" - Tax life\",$A$7:$A$219,0),$B2683+1))*2)))","v":0},null,16]
["Asset 16",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AG$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AF2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AF2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AH$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AG2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AG2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AI$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AH2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AH2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AJ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AI2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AI2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AK$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AJ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AJ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AL$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AK2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AK2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AM$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AL2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AL2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AN$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AM2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AM2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AO$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AN2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AN2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AP$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AO2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AO2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AQ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AP2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AP2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AR$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AQ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AQ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AS$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AR2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AR2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AT$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AS2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AS2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AU$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AT2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AT2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AV$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AU2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AU2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AW$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AV2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AV2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AX$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AW2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AW2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AY$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AX2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AX2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((AZ$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AY2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AY2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BA$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AZ2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:AZ2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BB$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BA2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BA2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BC$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BB2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BB2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BD$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BC2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BC2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BE$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BD2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BD2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BF$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BE2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BE2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))=0,0,IF((BG$5-$B2687)>INDEX($C$7:$BG$219,MATCH($A2687&\" - RAB life\",$A$7:$A$219,0),$B2687+1),\n(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BF2687),\n((INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax capex\",$A$7:$A$219,0),$B2687+1)*INDEX($C$229:$BA$229,1,$B2687+1))-SUM($C2687:BF2687))*(1/(INDEX($C$7:$BG$219,MATCH($A2687&\" - Tax life\",$A$7:$A$219,0),$B2687+1))*2)))","v":0},null,16]
["Asset 16",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AP$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AO2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AO2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AQ$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AP2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AP2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AR$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AQ2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AQ2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AS$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AR2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AR2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AT$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AS2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AS2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AU$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AT2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AT2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AV$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AU2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AU2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AW$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AV2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AV2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AX$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AW2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AW2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AY$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AX2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AX2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((AZ$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AY2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AY2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BA$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AZ2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:AZ2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BB$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BA2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BA2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BC$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BB2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BB2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BD$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BC2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BC2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BE$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BD2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BD2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BF$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BE2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BE2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))=0,0,IF((BG$5-$B2696)>INDEX($C$7:$BG$219,MATCH($A2696&\" - RAB life\",$A$7:$A$219,0),$B2696+1),\n(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BF2696),\n((INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax capex\",$A$7:$A$219,0),$B2696+1)*INDEX($C$229:$BA$229,1,$B2696+1))-SUM($C2696:BF2696))*(1/(INDEX($C$7:$BG$219,MATCH($A2696&\" - Tax life\",$A$7:$A$219,0),$B2696+1))*2)))","v":0},null,16]
["Asset 16",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AW$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AV2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AV2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AX$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AW2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AW2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AY$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AX2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AX2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((AZ$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AY2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AY2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BA$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AZ2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:AZ2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BB$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BA2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BA2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BC$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BB2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BB2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BD$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BC2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BC2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BE$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BD2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BD2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BF$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BE2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BE2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))=0,0,IF((BG$5-$B2703)>INDEX($C$7:$BG$219,MATCH($A2703&\" - RAB life\",$A$7:$A$219,0),$B2703+1),\n(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BF2703),\n((INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax capex\",$A$7:$A$219,0),$B2703+1)*INDEX($C$229:$BA$229,1,$B2703+1))-SUM($C2703:BF2703))*(1/(INDEX($C$7:$BG$219,MATCH($A2703&\" - Tax life\",$A$7:$A$219,0),$B2703+1))*2)))","v":0},null,16]
["Asset 16",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BB$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BA2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BA2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BC$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BB2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BB2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BD$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BC2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BC2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BE$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BD2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BD2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BF$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BE2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BE2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))=0,0,IF((BG$5-$B2708)>INDEX($C$7:$BG$219,MATCH($A2708&\" - RAB life\",$A$7:$A$219,0),$B2708+1),\n(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BF2708),\n((INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax capex\",$A$7:$A$219,0),$B2708+1)*INDEX($C$229:$BA$229,1,$B2708+1))-SUM($C2708:BF2708))*(1/(INDEX($C$7:$BG$219,MATCH($A2708&\" - Tax life\",$A$7:$A$219,0),$B2708+1))*2)))","v":0},null,16]
["Asset 17",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((H$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:G2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:G2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((I$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:H2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:H2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((J$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:I2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:I2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((K$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:J2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:J2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((L$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:K2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:K2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((M$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:L2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:L2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((N$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:M2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:M2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((O$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:N2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:N2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((P$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:O2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:O2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Q$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:P2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:P2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((R$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Q2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Q2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((S$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:R2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:R2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((T$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:S2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:S2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((U$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:T2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:T2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((V$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:U2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:U2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((W$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:V2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:V2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((X$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:W2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:W2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Y$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:X2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:X2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((Z$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Y2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Y2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AA$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Z2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:Z2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AB$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AA2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AA2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AC$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AB2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AB2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AD$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AC2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AC2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AE$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AD2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AD2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AF$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AE2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AE2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AG$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AF2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AF2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AH$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AG2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AG2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AI$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AH2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AH2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AJ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AI2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AI2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AK$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AJ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AJ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AL$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AK2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AK2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AM$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AL2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AL2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AN$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AM2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AM2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AO$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AN2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AN2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AP$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AO2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AO2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AQ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AP2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AP2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AR$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AQ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AQ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AS$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AR2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AR2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AT$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AS2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AS2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AU$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AT2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AT2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AV$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AU2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AU2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AW$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AV2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AV2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AX$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AW2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AW2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AY$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AX2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AX2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((AZ$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AY2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AY2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BA$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AZ2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:AZ2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BB$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BA2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BA2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BC$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BB2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BB2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BD$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BC2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BC2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BE$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BD2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BD2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BF$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BE2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BE2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))=0,0,IF((BG$5-$B2714)>INDEX($C$7:$BG$219,MATCH($A2714&\" - RAB life\",$A$7:$A$219,0),$B2714+1),\n(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BF2714),\n((INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax capex\",$A$7:$A$219,0),$B2714+1)*INDEX($C$229:$BA$229,1,$B2714+1))-SUM($C2714:BF2714))*(1/(INDEX($C$7:$BG$219,MATCH($A2714&\" - Tax life\",$A$7:$A$219,0),$B2714+1))*2)))","v":0},null,17]
["Asset 17",11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((O$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:N2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:N2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((P$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:O2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:O2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Q$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:P2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:P2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((R$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Q2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Q2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((S$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:R2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:R2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((T$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:S2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:S2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((U$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:T2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:T2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((V$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:U2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:U2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((W$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:V2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:V2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((X$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:W2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:W2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Y$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:X2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:X2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((Z$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Y2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Y2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AA$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Z2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:Z2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AB$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AA2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AA2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AC$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AB2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AB2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AD$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AC2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AC2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AE$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AD2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AD2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AF$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AE2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AE2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AG$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AF2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AF2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AH$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AG2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AG2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AI$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AH2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AH2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AJ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AI2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AI2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AK$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AJ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AJ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AL$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AK2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AK2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AM$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AL2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AL2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AN$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AM2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AM2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AO$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AN2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AN2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AP$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AO2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AO2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AQ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AP2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AP2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AR$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AQ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AQ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AS$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AR2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AR2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AT$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AS2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AS2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AU$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AT2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AT2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AV$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AU2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AU2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AW$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AV2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AV2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AX$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AW2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AW2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AY$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AX2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AX2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((AZ$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AY2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AY2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BA$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AZ2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:AZ2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BB$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BA2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BA2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BC$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BB2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BB2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BD$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BC2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BC2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BE$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BD2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BD2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BF$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BE2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BE2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))=0,0,IF((BG$5-$B2721)>INDEX($C$7:$BG$219,MATCH($A2721&\" - RAB life\",$A$7:$A$219,0),$B2721+1),\n(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BF2721),\n((INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax capex\",$A$7:$A$219,0),$B2721+1)*INDEX($C$229:$BA$229,1,$B2721+1))-SUM($C2721:BF2721))*(1/(INDEX($C$7:$BG$219,MATCH($A2721&\" - Tax life\",$A$7:$A$219,0),$B2721+1))*2)))","v":0},null,17]
["Asset 17",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((T$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:S2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:S2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((U$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:T2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:T2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((V$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:U2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:U2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((W$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:V2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:V2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((X$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:W2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:W2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((Y$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:X2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:X2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((Z$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Y2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Y2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AA$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Z2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:Z2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AB$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AA2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AA2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AC$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AB2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AB2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AD$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AC2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AC2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AE$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AD2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AD2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AF$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AE2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AE2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AG$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AF2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AF2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AH$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AG2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AG2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AI$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AH2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AH2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AJ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AI2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AI2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AK$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AJ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AJ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AL$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AK2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AK2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AM$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AL2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AL2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AN$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AM2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AM2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AO$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AN2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AN2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AP$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AO2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AO2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AQ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AP2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AP2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AR$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AQ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AQ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AS$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AR2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AR2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AT$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AS2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AS2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AU$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AT2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AT2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AV$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AU2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AU2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AW$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AV2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AV2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AX$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AW2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AW2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AY$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AX2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AX2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((AZ$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AY2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AY2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BA$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AZ2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:AZ2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BB$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BA2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BA2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BC$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BB2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BB2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BD$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BC2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BC2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BE$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BD2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BD2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BF$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BE2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BE2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))=0,0,IF((BG$5-$B2726)>INDEX($C$7:$BG$219,MATCH($A2726&\" - RAB life\",$A$7:$A$219,0),$B2726+1),\n(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BF2726),\n((INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax capex\",$A$7:$A$219,0),$B2726+1)*INDEX($C$229:$BA$229,1,$B2726+1))-SUM($C2726:BF2726))*(1/(INDEX($C$7:$BG$219,MATCH($A2726&\" - Tax life\",$A$7:$A$219,0),$B2726+1))*2)))","v":0},null,17]
["Asset 17",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((Z$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Y2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Y2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AA$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Z2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:Z2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AB$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AA2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AA2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AC$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AB2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AB2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AD$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AC2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AC2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AE$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AD2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AD2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AF$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AE2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AE2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AG$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AF2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AF2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AH$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AG2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AG2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AI$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AH2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AH2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AJ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AI2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AI2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AK$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AJ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AJ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AL$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AK2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AK2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AM$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AL2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AL2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AN$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AM2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AM2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AO$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AN2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AN2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AP$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AO2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AO2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AQ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AP2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AP2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AR$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AQ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AQ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AS$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AR2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AR2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AT$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AS2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AS2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AU$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AT2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AT2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AV$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AU2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AU2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AW$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AV2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AV2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AX$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AW2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AW2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AY$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AX2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AX2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((AZ$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AY2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AY2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BA$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AZ2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:AZ2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BB$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BA2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BA2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BC$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BB2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BB2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BD$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BC2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BC2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BE$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BD2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BD2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BF$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BE2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BE2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))=0,0,IF((BG$5-$B2732)>INDEX($C$7:$BG$219,MATCH($A2732&\" - RAB life\",$A$7:$A$219,0),$B2732+1),\n(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BF2732),\n((INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax capex\",$A$7:$A$219,0),$B2732+1)*INDEX($C$229:$BA$229,1,$B2732+1))-SUM($C2732:BF2732))*(1/(INDEX($C$7:$BG$219,MATCH($A2732&\" - Tax life\",$A$7:$A$219,0),$B2732+1))*2)))","v":0},null,17]
["Asset 17",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AA$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:Z2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:Z2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AB$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AA2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AA2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AC$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AB2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AB2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AD$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AC2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AC2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AE$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AD2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AD2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AF$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AE2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AE2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AG$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AF2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AF2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AH$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AG2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AG2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AI$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AH2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AH2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AJ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AI2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AI2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AK$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AJ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AJ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AL$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AK2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AK2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AM$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AL2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AL2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AN$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AM2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AM2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AO$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AN2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AN2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AP$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AO2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AO2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AQ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AP2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AP2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AR$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AQ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AQ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AS$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AR2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AR2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AT$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AS2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AS2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AU$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AT2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AT2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AV$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AU2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AU2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AW$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AV2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AV2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AX$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AW2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AW2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AY$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AX2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AX2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((AZ$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AY2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AY2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BA$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AZ2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:AZ2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BB$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BA2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BA2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BC$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BB2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BB2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BD$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BC2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BC2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BE$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BD2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BD2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BF$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BE2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BE2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))=0,0,IF((BG$5-$B2733)>INDEX($C$7:$BG$219,MATCH($A2733&\" - RAB life\",$A$7:$A$219,0),$B2733+1),\n(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BF2733),\n((INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax capex\",$A$7:$A$219,0),$B2733+1)*INDEX($C$229:$BA$229,1,$B2733+1))-SUM($C2733:BF2733))*(1/(INDEX($C$7:$BG$219,MATCH($A2733&\" - Tax life\",$A$7:$A$219,0),$B2733+1))*2)))","v":0},null,17]
["Asset 17",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AJ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AI2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AI2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AK$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AJ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AJ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AL$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AK2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AK2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AM$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AL2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AL2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AN$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AM2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AM2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AO$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AN2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AN2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AP$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AO2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AO2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AQ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AP2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AP2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AR$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AQ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AQ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AS$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AR2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AR2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AT$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AS2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AS2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AU$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AT2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AT2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AV$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AU2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AU2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AW$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AV2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AV2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AX$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AW2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AW2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AY$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AX2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AX2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((AZ$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AY2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AY2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BA$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AZ2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:AZ2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BB$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BA2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BA2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BC$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BB2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BB2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BD$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BC2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BC2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BE$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BD2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BD2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BF$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BE2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BE2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))=0,0,IF((BG$5-$B2742)>INDEX($C$7:$BG$219,MATCH($A2742&\" - RAB life\",$A$7:$A$219,0),$B2742+1),\n(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BF2742),\n((INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax capex\",$A$7:$A$219,0),$B2742+1)*INDEX($C$229:$BA$229,1,$B2742+1))-SUM($C2742:BF2742))*(1/(INDEX($C$7:$BG$219,MATCH($A2742&\" - Tax life\",$A$7:$A$219,0),$B2742+1))*2)))","v":0},null,17]
["Asset 17",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AN$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AM2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AM2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AO$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AN2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AN2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AP$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AO2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AO2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AQ$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AP2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AP2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AR$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AQ2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AQ2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AS$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AR2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AR2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AT$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AS2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AS2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AU$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AT2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AT2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AV$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AU2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AU2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AW$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AV2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AV2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AX$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AW2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AW2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AY$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AX2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AX2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((AZ$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AY2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AY2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BA$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AZ2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:AZ2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BB$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BA2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BA2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BC$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BB2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BB2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BD$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BC2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BC2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BE$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BD2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BD2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BF$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BE2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BE2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))=0,0,IF((BG$5-$B2746)>INDEX($C$7:$BG$219,MATCH($A2746&\" - RAB life\",$A$7:$A$219,0),$B2746+1),\n(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BF2746),\n((INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax capex\",$A$7:$A$219,0),$B2746+1)*INDEX($C$229:$BA$229,1,$B2746+1))-SUM($C2746:BF2746))*(1/(INDEX($C$7:$BG$219,MATCH($A2746&\" - Tax life\",$A$7:$A$219,0),$B2746+1))*2)))","v":0},null,17]
["Asset 17",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AS$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AR2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AR2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AT$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AS2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AS2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AU$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AT2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AT2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AV$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AU2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AU2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AW$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AV2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AV2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AX$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AW2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AW2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AY$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AX2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AX2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((AZ$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AY2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AY2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BA$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AZ2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:AZ2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BB$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BA2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BA2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BC$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BB2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BB2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BD$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BC2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BC2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BE$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BD2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BD2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BF$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BE2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BE2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))=0,0,IF((BG$5-$B2751)>INDEX($C$7:$BG$219,MATCH($A2751&\" - RAB life\",$A$7:$A$219,0),$B2751+1),\n(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BF2751),\n((INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax capex\",$A$7:$A$219,0),$B2751+1)*INDEX($C$229:$BA$229,1,$B2751+1))-SUM($C2751:BF2751))*(1/(INDEX($C$7:$BG$219,MATCH($A2751&\" - Tax life\",$A$7:$A$219,0),$B2751+1))*2)))","v":0},null,17]
["Asset 17",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BB$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BA2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BA2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BC$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BB2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BB2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BD$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BC2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BC2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BE$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BD2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BD2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BF$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BE2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BE2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))=0,0,IF((BG$5-$B2760)>INDEX($C$7:$BG$219,MATCH($A2760&\" - RAB life\",$A$7:$A$219,0),$B2760+1),\n(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BF2760),\n((INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax capex\",$A$7:$A$219,0),$B2760+1)*INDEX($C$229:$BA$229,1,$B2760+1))-SUM($C2760:BF2760))*(1/(INDEX($C$7:$BG$219,MATCH($A2760&\" - Tax life\",$A$7:$A$219,0),$B2760+1))*2)))","v":0},null,17]
["Asset 18",2,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((F$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:E2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:E2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((G$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:F2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:F2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((H$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:G2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:G2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((I$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:H2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:H2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((J$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:I2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:I2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((K$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:J2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:J2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((L$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:K2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:K2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((M$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:L2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:L2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((N$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:M2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:M2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((O$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:N2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:N2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((P$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:O2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:O2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Q$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:P2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:P2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((R$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Q2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Q2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((S$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:R2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:R2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((T$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:S2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:S2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((U$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:T2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:T2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((V$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:U2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:U2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((W$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:V2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:V2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((X$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:W2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:W2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Y$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:X2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:X2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((Z$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Y2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Y2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AA$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Z2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:Z2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AB$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AA2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AA2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AC$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AB2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AB2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AD$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AC2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AC2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AE$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AD2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AD2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AF$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AE2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AE2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AG$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AF2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AF2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AH$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AG2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AG2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AI$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AH2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AH2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AJ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AI2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AI2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AK$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AJ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AJ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AL$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AK2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AK2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AM$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AL2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AL2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AN$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AM2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AM2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AO$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AN2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AN2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AP$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AO2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AO2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AQ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AP2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AP2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AR$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AQ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AQ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AS$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AR2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AR2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AT$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AS2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AS2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AU$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AT2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AT2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AV$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AU2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AU2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AW$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AV2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AV2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AX$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AW2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AW2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AY$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AX2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AX2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((AZ$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AY2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AY2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BA$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AZ2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:AZ2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BB$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BA2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BA2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BC$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BB2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BB2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BD$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BC2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BC2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BE$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BD2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BD2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BF$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BE2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BE2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))=0,0,IF((BG$5-$B2764)>INDEX($C$7:$BG$219,MATCH($A2764&\" - RAB life\",$A$7:$A$219,0),$B2764+1),\n(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BF2764),\n((INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax capex\",$A$7:$A$219,0),$B2764+1)*INDEX($C$229:$BA$229,1,$B2764+1))-SUM($C2764:BF2764))*(1/(INDEX($C$7:$BG$219,MATCH($A2764&\" - Tax life\",$A$7:$A$219,0),$B2764+1))*2)))","v":0},null,18]
["Asset 18",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((K$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:J2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:J2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((L$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:K2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:K2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((M$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:L2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:L2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((N$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:M2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:M2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((O$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:N2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:N2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((P$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:O2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:O2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Q$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:P2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:P2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((R$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Q2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Q2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((S$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:R2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:R2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((T$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:S2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:S2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((U$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:T2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:T2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((V$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:U2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:U2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((W$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:V2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:V2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((X$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:W2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:W2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Y$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:X2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:X2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((Z$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Y2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Y2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AA$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Z2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:Z2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AB$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AA2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AA2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AC$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AB2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AB2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AD$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AC2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AC2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AE$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AD2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AD2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AF$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AE2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AE2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AG$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AF2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AF2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AH$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AG2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AG2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AI$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AH2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AH2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AJ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AI2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AI2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AK$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AJ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AJ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AL$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AK2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AK2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AM$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AL2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AL2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AN$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AM2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AM2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AO$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AN2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AN2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AP$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AO2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AO2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AQ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AP2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AP2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AR$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AQ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AQ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AS$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AR2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AR2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AT$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AS2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AS2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AU$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AT2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AT2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AV$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AU2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AU2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AW$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AV2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AV2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AX$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AW2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AW2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AY$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AX2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AX2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((AZ$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AY2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AY2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BA$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AZ2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:AZ2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BB$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BA2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BA2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BC$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BB2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BB2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BD$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BC2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BC2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BE$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BD2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BD2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BF$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BE2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BE2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))=0,0,IF((BG$5-$B2769)>INDEX($C$7:$BG$219,MATCH($A2769&\" - RAB life\",$A$7:$A$219,0),$B2769+1),\n(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BF2769),\n((INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax capex\",$A$7:$A$219,0),$B2769+1)*INDEX($C$229:$BA$229,1,$B2769+1))-SUM($C2769:BF2769))*(1/(INDEX($C$7:$BG$219,MATCH($A2769&\" - Tax life\",$A$7:$A$219,0),$B2769+1))*2)))","v":0},null,18]
["Asset 18",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((R$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Q2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Q2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((S$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:R2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:R2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((T$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:S2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:S2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((U$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:T2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:T2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((V$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:U2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:U2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((W$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:V2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:V2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((X$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:W2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:W2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((Y$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:X2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:X2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((Z$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Y2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Y2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AA$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Z2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:Z2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AB$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AA2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AA2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AC$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AB2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AB2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AD$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AC2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AC2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AE$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AD2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AD2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AF$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AE2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AE2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AG$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AF2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AF2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AH$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AG2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AG2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AI$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AH2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AH2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AJ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AI2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AI2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AK$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AJ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AJ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AL$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AK2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AK2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AM$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AL2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AL2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AN$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AM2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AM2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AO$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AN2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AN2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AP$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AO2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AO2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AQ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AP2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AP2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AR$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AQ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AQ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AS$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AR2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AR2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AT$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AS2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AS2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AU$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AT2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AT2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AV$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AU2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AU2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AW$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AV2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AV2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AX$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AW2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AW2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AY$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AX2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AX2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((AZ$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AY2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AY2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BA$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AZ2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:AZ2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BB$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BA2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BA2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BC$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BB2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BB2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BD$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BC2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BC2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BE$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BD2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BD2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BF$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BE2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BE2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))=0,0,IF((BG$5-$B2776)>INDEX($C$7:$BG$219,MATCH($A2776&\" - RAB life\",$A$7:$A$219,0),$B2776+1),\n(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BF2776),\n((INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax capex\",$A$7:$A$219,0),$B2776+1)*INDEX($C$229:$BA$229,1,$B2776+1))-SUM($C2776:BF2776))*(1/(INDEX($C$7:$BG$219,MATCH($A2776&\" - Tax life\",$A$7:$A$219,0),$B2776+1))*2)))","v":0},null,18]
["Asset 18",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((U$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:T2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:T2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((V$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:U2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:U2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((W$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:V2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:V2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((X$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:W2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:W2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((Y$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:X2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:X2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((Z$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Y2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Y2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AA$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Z2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:Z2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AB$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AA2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AA2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AC$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AB2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AB2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AD$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AC2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AC2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AE$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AD2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AD2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AF$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AE2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AE2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AG$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AF2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AF2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AH$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AG2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AG2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AI$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AH2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AH2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AJ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AI2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AI2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AK$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AJ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AJ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AL$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AK2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AK2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AM$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AL2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AL2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AN$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AM2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AM2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AO$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AN2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AN2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AP$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AO2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AO2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AQ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AP2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AP2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AR$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AQ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AQ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AS$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AR2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AR2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AT$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AS2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AS2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AU$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AT2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AT2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AV$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AU2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AU2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AW$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AV2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AV2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AX$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AW2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AW2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AY$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AX2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AX2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((AZ$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AY2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AY2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BA$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AZ2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:AZ2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BB$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BA2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BA2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BC$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BB2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BB2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BD$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BC2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BC2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BE$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BD2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BD2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BF$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BE2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BE2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))=0,0,IF((BG$5-$B2779)>INDEX($C$7:$BG$219,MATCH($A2779&\" - RAB life\",$A$7:$A$219,0),$B2779+1),\n(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BF2779),\n((INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax capex\",$A$7:$A$219,0),$B2779+1)*INDEX($C$229:$BA$229,1,$B2779+1))-SUM($C2779:BF2779))*(1/(INDEX($C$7:$BG$219,MATCH($A2779&\" - Tax life\",$A$7:$A$219,0),$B2779+1))*2)))","v":0},null,18]
["Asset 18",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AD$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AC2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AC2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AE$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AD2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AD2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AF$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AE2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AE2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AG$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AF2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AF2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AH$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AG2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AG2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AI$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AH2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AH2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AJ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AI2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AI2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AK$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AJ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AJ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AL$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AK2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AK2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AM$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AL2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AL2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AN$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AM2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AM2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AO$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AN2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AN2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AP$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AO2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AO2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AQ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AP2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AP2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AR$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AQ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AQ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AS$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AR2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AR2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AT$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AS2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AS2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AU$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AT2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AT2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AV$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AU2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AU2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AW$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AV2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AV2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AX$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AW2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AW2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AY$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AX2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AX2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((AZ$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AY2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AY2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BA$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AZ2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:AZ2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BB$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BA2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BA2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BC$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BB2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BB2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BD$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BC2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BC2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BE$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BD2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BD2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BF$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BE2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BE2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))=0,0,IF((BG$5-$B2788)>INDEX($C$7:$BG$219,MATCH($A2788&\" - RAB life\",$A$7:$A$219,0),$B2788+1),\n(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BF2788),\n((INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax capex\",$A$7:$A$219,0),$B2788+1)*INDEX($C$229:$BA$229,1,$B2788+1))-SUM($C2788:BF2788))*(1/(INDEX($C$7:$BG$219,MATCH($A2788&\" - Tax life\",$A$7:$A$219,0),$B2788+1))*2)))","v":0},null,18]
["Asset 18",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AJ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AI2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AI2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AK$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AJ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AJ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AL$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AK2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AK2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AM$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AL2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AL2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AN$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AM2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AM2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AO$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AN2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AN2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AP$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AO2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AO2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AQ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AP2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AP2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AR$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AQ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AQ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AS$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AR2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AR2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AT$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AS2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AS2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AU$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AT2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AT2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AV$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AU2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AU2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AW$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AV2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AV2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AX$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AW2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AW2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AY$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AX2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AX2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((AZ$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AY2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AY2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BA$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AZ2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:AZ2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BB$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BA2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BA2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BC$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BB2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BB2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BD$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BC2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BC2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BE$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BD2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BD2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BF$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BE2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BE2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))=0,0,IF((BG$5-$B2794)>INDEX($C$7:$BG$219,MATCH($A2794&\" - RAB life\",$A$7:$A$219,0),$B2794+1),\n(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BF2794),\n((INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax capex\",$A$7:$A$219,0),$B2794+1)*INDEX($C$229:$BA$229,1,$B2794+1))-SUM($C2794:BF2794))*(1/(INDEX($C$7:$BG$219,MATCH($A2794&\" - Tax life\",$A$7:$A$219,0),$B2794+1))*2)))","v":0},null,18]
["Asset 18",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AM$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AL2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AL2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AN$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AM2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AM2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AO$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AN2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AN2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AP$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AO2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AO2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AQ$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AP2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AP2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AR$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AQ2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AQ2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AS$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AR2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AR2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AT$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AS2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AS2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AU$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AT2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AT2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AV$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AU2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AU2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AW$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AV2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AV2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AX$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AW2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AW2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AY$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AX2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AX2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((AZ$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AY2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AY2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BA$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AZ2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:AZ2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BB$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BA2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BA2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BC$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BB2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BB2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BD$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BC2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BC2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BE$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BD2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BD2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BF$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BE2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BE2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))=0,0,IF((BG$5-$B2797)>INDEX($C$7:$BG$219,MATCH($A2797&\" - RAB life\",$A$7:$A$219,0),$B2797+1),\n(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BF2797),\n((INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax capex\",$A$7:$A$219,0),$B2797+1)*INDEX($C$229:$BA$229,1,$B2797+1))-SUM($C2797:BF2797))*(1/(INDEX($C$7:$BG$219,MATCH($A2797&\" - Tax life\",$A$7:$A$219,0),$B2797+1))*2)))","v":0},null,18]
["Asset 18",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AV$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AU2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AU2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AW$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AV2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AV2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AX$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AW2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AW2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AY$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AX2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AX2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((AZ$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AY2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AY2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BA$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AZ2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:AZ2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BB$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BA2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BA2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BC$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BB2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BB2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BD$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BC2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BC2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BE$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BD2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BD2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BF$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BE2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BE2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))=0,0,IF((BG$5-$B2806)>INDEX($C$7:$BG$219,MATCH($A2806&\" - RAB life\",$A$7:$A$219,0),$B2806+1),\n(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BF2806),\n((INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax capex\",$A$7:$A$219,0),$B2806+1)*INDEX($C$229:$BA$229,1,$B2806+1))-SUM($C2806:BF2806))*(1/(INDEX($C$7:$BG$219,MATCH($A2806&\" - Tax life\",$A$7:$A$219,0),$B2806+1))*2)))","v":0},null,18]
["Asset 18",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BB$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BA2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BA2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BC$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BB2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BB2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BD$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BC2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BC2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BE$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BD2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BD2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BF$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BE2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BE2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))=0,0,IF((BG$5-$B2812)>INDEX($C$7:$BG$219,MATCH($A2812&\" - RAB life\",$A$7:$A$219,0),$B2812+1),\n(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BF2812),\n((INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax capex\",$A$7:$A$219,0),$B2812+1)*INDEX($C$229:$BA$229,1,$B2812+1))-SUM($C2812:BF2812))*(1/(INDEX($C$7:$BG$219,MATCH($A2812&\" - Tax life\",$A$7:$A$219,0),$B2812+1))*2)))","v":0},null,18]
[{"$f":"\"Asset \"&BI2815","v":"Asset 19"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((E$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:D2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:D2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((F$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:E2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:E2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((G$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:F2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:F2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((H$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:G2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:G2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((I$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:H2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:H2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((J$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:I2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:I2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((K$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:J2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:J2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((L$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:K2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:K2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((M$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:L2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:L2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((N$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:M2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:M2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((O$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:N2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:N2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((P$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:O2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:O2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Q$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:P2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:P2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((R$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Q2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Q2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((S$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:R2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:R2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((T$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:S2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:S2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((U$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:T2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:T2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((V$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:U2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:U2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((W$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:V2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:V2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((X$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:W2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:W2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Y$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:X2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:X2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((Z$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Y2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Y2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AA$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Z2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:Z2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AB$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AA2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AA2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AC$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AB2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AB2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AD$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AC2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AC2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AE$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AD2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AD2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AF$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AE2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AE2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AG$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AF2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AF2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AH$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AG2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AG2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AI$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AH2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AH2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AJ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AI2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AI2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AK$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AJ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AJ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AL$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AK2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AK2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AM$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AL2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AL2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AN$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AM2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AM2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AO$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AN2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AN2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AP$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AO2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AO2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AQ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AP2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AP2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AR$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AQ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AQ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AS$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AR2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AR2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AT$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AS2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AS2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AU$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AT2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AT2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AV$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AU2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AU2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AW$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AV2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AV2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AX$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AW2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AW2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AY$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AX2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AX2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((AZ$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AY2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AY2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BA$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AZ2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:AZ2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BB$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BA2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BA2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BC$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BB2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BB2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BD$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BC2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BC2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BE$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BD2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BD2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BF$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BE2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BE2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))=0,0,IF((BG$5-$B2815)>INDEX($C$7:$BG$219,MATCH($A2815&\" - RAB life\",$A$7:$A$219,0),$B2815+1),\n(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BF2815),\n((INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax capex\",$A$7:$A$219,0),$B2815+1)*INDEX($C$229:$BA$229,1,$B2815+1))-SUM($C2815:BF2815))*(1/(INDEX($C$7:$BG$219,MATCH($A2815&\" - Tax life\",$A$7:$A$219,0),$B2815+1))*2)))","v":0},null,19]
["Asset 19",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((J$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:I2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:I2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((K$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:J2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:J2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((L$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:K2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:K2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((M$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:L2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:L2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((N$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:M2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:M2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((O$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:N2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:N2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((P$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:O2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:O2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Q$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:P2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:P2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((R$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Q2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Q2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((S$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:R2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:R2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((T$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:S2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:S2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((U$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:T2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:T2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((V$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:U2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:U2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((W$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:V2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:V2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((X$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:W2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:W2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Y$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:X2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:X2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((Z$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Y2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Y2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AA$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Z2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:Z2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AB$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AA2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AA2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AC$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AB2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AB2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AD$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AC2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AC2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AE$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AD2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AD2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AF$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AE2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AE2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AG$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AF2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AF2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AH$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AG2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AG2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AI$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AH2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AH2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AJ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AI2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AI2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AK$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AJ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AJ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AL$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AK2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AK2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AM$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AL2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AL2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AN$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AM2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AM2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AO$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AN2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AN2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AP$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AO2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AO2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AQ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AP2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AP2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AR$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AQ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AQ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AS$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AR2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AR2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AT$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AS2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AS2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AU$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AT2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AT2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AV$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AU2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AU2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AW$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AV2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AV2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AX$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AW2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AW2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AY$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AX2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AX2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((AZ$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AY2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AY2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BA$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AZ2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:AZ2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BB$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BA2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BA2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BC$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BB2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BB2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BD$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BC2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BC2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BE$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BD2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BD2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BF$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BE2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BE2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))=0,0,IF((BG$5-$B2820)>INDEX($C$7:$BG$219,MATCH($A2820&\" - RAB life\",$A$7:$A$219,0),$B2820+1),\n(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BF2820),\n((INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax capex\",$A$7:$A$219,0),$B2820+1)*INDEX($C$229:$BA$229,1,$B2820+1))-SUM($C2820:BF2820))*(1/(INDEX($C$7:$BG$219,MATCH($A2820&\" - Tax life\",$A$7:$A$219,0),$B2820+1))*2)))","v":0},null,19]
["Asset 19",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((N$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:M2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:M2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((O$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:N2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:N2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((P$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:O2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:O2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Q$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:P2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:P2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((R$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Q2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Q2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((S$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:R2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:R2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((T$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:S2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:S2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((U$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:T2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:T2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((V$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:U2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:U2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((W$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:V2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:V2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((X$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:W2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:W2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Y$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:X2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:X2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((Z$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Y2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Y2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AA$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Z2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:Z2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AB$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AA2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AA2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AC$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AB2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AB2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AD$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AC2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AC2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AE$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AD2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AD2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AF$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AE2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AE2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AG$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AF2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AF2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AH$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AG2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AG2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AI$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AH2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AH2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AJ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AI2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AI2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AK$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AJ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AJ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AL$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AK2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AK2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AM$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AL2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AL2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AN$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AM2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AM2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AO$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AN2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AN2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AP$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AO2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AO2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AQ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AP2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AP2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AR$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AQ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AQ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AS$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AR2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AR2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AT$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AS2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AS2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AU$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AT2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AT2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AV$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AU2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AU2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AW$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AV2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AV2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AX$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AW2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AW2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AY$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AX2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AX2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((AZ$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AY2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AY2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BA$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AZ2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:AZ2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BB$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BA2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BA2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BC$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BB2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BB2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BD$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BC2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BC2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BE$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BD2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BD2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BF$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BE2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BE2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))=0,0,IF((BG$5-$B2824)>INDEX($C$7:$BG$219,MATCH($A2824&\" - RAB life\",$A$7:$A$219,0),$B2824+1),\n(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BF2824),\n((INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax capex\",$A$7:$A$219,0),$B2824+1)*INDEX($C$229:$BA$229,1,$B2824+1))-SUM($C2824:BF2824))*(1/(INDEX($C$7:$BG$219,MATCH($A2824&\" - Tax life\",$A$7:$A$219,0),$B2824+1))*2)))","v":0},null,19]
["Asset 19",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((W$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:V2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:V2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((X$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:W2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:W2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((Y$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:X2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:X2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((Z$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Y2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Y2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AA$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Z2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:Z2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AB$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AA2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AA2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AC$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AB2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AB2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AD$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AC2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AC2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AE$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AD2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AD2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AF$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AE2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AE2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AG$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AF2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AF2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AH$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AG2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AG2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AI$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AH2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AH2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AJ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AI2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AI2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AK$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AJ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AJ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AL$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AK2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AK2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AM$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AL2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AL2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AN$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AM2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AM2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AO$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AN2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AN2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AP$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AO2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AO2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AQ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AP2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AP2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AR$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AQ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AQ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AS$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AR2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AR2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AT$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AS2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AS2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AU$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AT2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AT2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AV$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AU2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AU2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AW$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AV2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AV2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AX$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AW2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AW2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AY$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AX2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AX2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((AZ$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AY2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AY2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BA$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AZ2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:AZ2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BB$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BA2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BA2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BC$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BB2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BB2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BD$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BC2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BC2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BE$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BD2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BD2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BF$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BE2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BE2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))=0,0,IF((BG$5-$B2833)>INDEX($C$7:$BG$219,MATCH($A2833&\" - RAB life\",$A$7:$A$219,0),$B2833+1),\n(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BF2833),\n((INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax capex\",$A$7:$A$219,0),$B2833+1)*INDEX($C$229:$BA$229,1,$B2833+1))-SUM($C2833:BF2833))*(1/(INDEX($C$7:$BG$219,MATCH($A2833&\" - Tax life\",$A$7:$A$219,0),$B2833+1))*2)))","v":0},null,19]
["Asset 19",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AD$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AC2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AC2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AE$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AD2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AD2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AF$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AE2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AE2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AG$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AF2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AF2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AH$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AG2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AG2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AI$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AH2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AH2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AJ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AI2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AI2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AK$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AJ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AJ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AL$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AK2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AK2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AM$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AL2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AL2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AN$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AM2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AM2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AO$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AN2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AN2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AP$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AO2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AO2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AQ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AP2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AP2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AR$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AQ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AQ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AS$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AR2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AR2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AT$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AS2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AS2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AU$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AT2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AT2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AV$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AU2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AU2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AW$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AV2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AV2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AX$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AW2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AW2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AY$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AX2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AX2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((AZ$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AY2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AY2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BA$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AZ2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:AZ2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BB$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BA2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BA2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BC$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BB2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BB2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BD$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BC2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BC2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BE$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BD2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BD2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BF$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BE2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BE2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))=0,0,IF((BG$5-$B2840)>INDEX($C$7:$BG$219,MATCH($A2840&\" - RAB life\",$A$7:$A$219,0),$B2840+1),\n(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BF2840),\n((INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax capex\",$A$7:$A$219,0),$B2840+1)*INDEX($C$229:$BA$229,1,$B2840+1))-SUM($C2840:BF2840))*(1/(INDEX($C$7:$BG$219,MATCH($A2840&\" - Tax life\",$A$7:$A$219,0),$B2840+1))*2)))","v":0},null,19]
["Asset 19",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AH$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AG2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AG2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AI$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AH2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AH2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AJ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AI2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AI2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AK$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AJ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AJ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AL$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AK2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AK2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AM$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AL2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AL2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AN$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AM2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AM2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AO$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AN2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AN2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AP$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AO2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AO2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AQ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AP2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AP2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AR$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AQ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AQ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AS$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AR2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AR2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AT$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AS2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AS2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AU$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AT2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AT2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AV$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AU2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AU2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AW$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AV2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AV2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AX$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AW2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AW2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AY$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AX2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AX2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((AZ$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AY2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AY2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BA$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AZ2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:AZ2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BB$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BA2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BA2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BC$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BB2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BB2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BD$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BC2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BC2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BE$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BD2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BD2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BF$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BE2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BE2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))=0,0,IF((BG$5-$B2844)>INDEX($C$7:$BG$219,MATCH($A2844&\" - RAB life\",$A$7:$A$219,0),$B2844+1),\n(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BF2844),\n((INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax capex\",$A$7:$A$219,0),$B2844+1)*INDEX($C$229:$BA$229,1,$B2844+1))-SUM($C2844:BF2844))*(1/(INDEX($C$7:$BG$219,MATCH($A2844&\" - Tax life\",$A$7:$A$219,0),$B2844+1))*2)))","v":0},null,19]
["Asset 19",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AO$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AN2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AN2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AP$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AO2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AO2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AQ$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AP2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AP2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AR$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AQ2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AQ2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AS$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AR2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AR2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AT$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AS2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AS2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AU$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AT2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AT2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AV$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AU2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AU2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AW$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AV2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AV2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AX$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AW2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AW2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AY$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AX2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AX2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((AZ$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AY2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AY2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BA$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AZ2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:AZ2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BB$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BA2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BA2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BC$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BB2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BB2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BD$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BC2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BC2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BE$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BD2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BD2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BF$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BE2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BE2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))=0,0,IF((BG$5-$B2851)>INDEX($C$7:$BG$219,MATCH($A2851&\" - RAB life\",$A$7:$A$219,0),$B2851+1),\n(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BF2851),\n((INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax capex\",$A$7:$A$219,0),$B2851+1)*INDEX($C$229:$BA$229,1,$B2851+1))-SUM($C2851:BF2851))*(1/(INDEX($C$7:$BG$219,MATCH($A2851&\" - Tax life\",$A$7:$A$219,0),$B2851+1))*2)))","v":0},null,19]
["Asset 19",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AV$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AU2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AU2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AW$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AV2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AV2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AX$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AW2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AW2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AY$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AX2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AX2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((AZ$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AY2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AY2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BA$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AZ2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:AZ2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BB$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BA2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BA2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BC$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BB2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BB2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BD$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BC2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BC2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BE$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BD2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BD2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BF$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BE2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BE2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))=0,0,IF((BG$5-$B2858)>INDEX($C$7:$BG$219,MATCH($A2858&\" - RAB life\",$A$7:$A$219,0),$B2858+1),\n(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BF2858),\n((INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax capex\",$A$7:$A$219,0),$B2858+1)*INDEX($C$229:$BA$229,1,$B2858+1))-SUM($C2858:BF2858))*(1/(INDEX($C$7:$BG$219,MATCH($A2858&\" - Tax life\",$A$7:$A$219,0),$B2858+1))*2)))","v":0},null,19]
["Asset 19",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((AZ$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AY2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AY2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BA$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AZ2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:AZ2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BB$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BA2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BA2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BC$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BB2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BB2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BD$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BC2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BC2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BE$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BD2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BD2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BF$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BE2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BE2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))=0,0,IF((BG$5-$B2862)>INDEX($C$7:$BG$219,MATCH($A2862&\" - RAB life\",$A$7:$A$219,0),$B2862+1),\n(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BF2862),\n((INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax capex\",$A$7:$A$219,0),$B2862+1)*INDEX($C$229:$BA$229,1,$B2862+1))-SUM($C2862:BF2862))*(1/(INDEX($C$7:$BG$219,MATCH($A2862&\" - Tax life\",$A$7:$A$219,0),$B2862+1))*2)))","v":0},null,19]
[{"$f":"\"Asset \"&BI2867","v":"Asset 20"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((E$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:D2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:D2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((F$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:E2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:E2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((G$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:F2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:F2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((H$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:G2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:G2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((I$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:H2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:H2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((J$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:I2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:I2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((K$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:J2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:J2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((L$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:K2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:K2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((M$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:L2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:L2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((N$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:M2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:M2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((O$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:N2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:N2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((P$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:O2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:O2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Q$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:P2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:P2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((R$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Q2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Q2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((S$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:R2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:R2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((T$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:S2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:S2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((U$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:T2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:T2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((V$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:U2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:U2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((W$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:V2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:V2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((X$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:W2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:W2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Y$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:X2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:X2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((Z$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Y2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Y2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AA$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Z2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:Z2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AB$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AA2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AA2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AC$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AB2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AB2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AD$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AC2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AC2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AE$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AD2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AD2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AF$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AE2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AE2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AG$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AF2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AF2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AH$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AG2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AG2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AI$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AH2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AH2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AJ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AI2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AI2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AK$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AJ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AJ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AL$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AK2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AK2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AM$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AL2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AL2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AN$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AM2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AM2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AO$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AN2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AN2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AP$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AO2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AO2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AQ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AP2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AP2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AR$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AQ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AQ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AS$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AR2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AR2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AT$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AS2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AS2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AU$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AT2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AT2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AV$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AU2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AU2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AW$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AV2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AV2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AX$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AW2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AW2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AY$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AX2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AX2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((AZ$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AY2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AY2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BA$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AZ2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:AZ2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BB$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BA2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BA2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BC$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BB2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BB2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BD$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BC2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BC2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BE$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BD2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BD2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BF$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BE2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BE2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))=0,0,IF((BG$5-$B2867)>INDEX($C$7:$BG$219,MATCH($A2867&\" - RAB life\",$A$7:$A$219,0),$B2867+1),\n(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BF2867),\n((INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax capex\",$A$7:$A$219,0),$B2867+1)*INDEX($C$229:$BA$229,1,$B2867+1))-SUM($C2867:BF2867))*(1/(INDEX($C$7:$BG$219,MATCH($A2867&\" - Tax life\",$A$7:$A$219,0),$B2867+1))*2)))","v":0},null,20]
["Asset 20",4,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((H$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:G2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:G2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((I$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:H2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:H2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((J$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:I2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:I2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((K$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:J2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:J2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((L$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:K2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:K2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((M$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:L2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:L2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((N$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:M2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:M2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((O$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:N2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:N2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((P$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:O2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:O2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Q$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:P2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:P2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((R$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Q2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Q2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((S$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:R2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:R2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((T$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:S2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:S2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((U$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:T2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:T2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((V$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:U2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:U2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((W$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:V2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:V2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((X$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:W2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:W2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Y$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:X2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:X2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((Z$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Y2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Y2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AA$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Z2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:Z2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AB$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AA2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AA2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AC$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AB2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AB2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AD$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AC2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AC2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AE$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AD2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AD2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AF$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AE2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AE2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AG$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AF2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AF2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AH$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AG2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AG2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AI$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AH2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AH2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AJ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AI2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AI2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AK$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AJ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AJ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AL$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AK2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AK2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AM$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AL2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AL2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AN$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AM2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AM2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AO$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AN2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AN2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AP$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AO2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AO2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AQ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AP2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AP2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AR$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AQ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AQ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AS$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AR2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AR2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AT$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AS2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AS2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AU$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AT2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AT2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AV$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AU2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AU2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AW$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AV2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AV2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AX$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AW2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AW2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AY$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AX2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AX2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((AZ$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AY2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AY2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BA$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AZ2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:AZ2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BB$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BA2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BA2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BC$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BB2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BB2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BD$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BC2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BC2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BE$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BD2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BD2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BF$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BE2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BE2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))=0,0,IF((BG$5-$B2870)>INDEX($C$7:$BG$219,MATCH($A2870&\" - RAB life\",$A$7:$A$219,0),$B2870+1),\n(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BF2870),\n((INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax capex\",$A$7:$A$219,0),$B2870+1)*INDEX($C$229:$BA$229,1,$B2870+1))-SUM($C2870:BF2870))*(1/(INDEX($C$7:$BG$219,MATCH($A2870&\" - Tax life\",$A$7:$A$219,0),$B2870+1))*2)))","v":0},null,20]
["Asset 20",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Q$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:P2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:P2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((R$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Q2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Q2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((S$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:R2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:R2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((T$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:S2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:S2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((U$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:T2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:T2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((V$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:U2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:U2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((W$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:V2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:V2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((X$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:W2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:W2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Y$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:X2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:X2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((Z$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Y2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Y2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AA$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Z2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:Z2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AB$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AA2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AA2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AC$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AB2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AB2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AD$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AC2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AC2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AE$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AD2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AD2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AF$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AE2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AE2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AG$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AF2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AF2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AH$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AG2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AG2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AI$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AH2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AH2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AJ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AI2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AI2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AK$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AJ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AJ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AL$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AK2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AK2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AM$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AL2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AL2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AN$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AM2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AM2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AO$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AN2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AN2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AP$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AO2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AO2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AQ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AP2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AP2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AR$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AQ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AQ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AS$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AR2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AR2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AT$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AS2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AS2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AU$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AT2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AT2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AV$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AU2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AU2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AW$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AV2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AV2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AX$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AW2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AW2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AY$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AX2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AX2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((AZ$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AY2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AY2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BA$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AZ2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:AZ2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BB$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BA2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BA2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BC$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BB2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BB2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BD$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BC2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BC2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BE$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BD2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BD2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BF$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BE2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BE2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))=0,0,IF((BG$5-$B2879)>INDEX($C$7:$BG$219,MATCH($A2879&\" - RAB life\",$A$7:$A$219,0),$B2879+1),\n(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BF2879),\n((INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax capex\",$A$7:$A$219,0),$B2879+1)*INDEX($C$229:$BA$229,1,$B2879+1))-SUM($C2879:BF2879))*(1/(INDEX($C$7:$BG$219,MATCH($A2879&\" - Tax life\",$A$7:$A$219,0),$B2879+1))*2)))","v":0},null,20]
["Asset 20",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((T$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:S2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:S2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((U$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:T2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:T2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((V$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:U2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:U2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((W$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:V2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:V2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((X$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:W2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:W2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((Y$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:X2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:X2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((Z$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Y2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Y2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AA$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Z2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:Z2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AB$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AA2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AA2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AC$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AB2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AB2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AD$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AC2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AC2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AE$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AD2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AD2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AF$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AE2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AE2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AG$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AF2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AF2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AH$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AG2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AG2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AI$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AH2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AH2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AJ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AI2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AI2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AK$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AJ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AJ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AL$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AK2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AK2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AM$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AL2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AL2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AN$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AM2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AM2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AO$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AN2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AN2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AP$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AO2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AO2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AQ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AP2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AP2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AR$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AQ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AQ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AS$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AR2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AR2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AT$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AS2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AS2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AU$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AT2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AT2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AV$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AU2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AU2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AW$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AV2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AV2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AX$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AW2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AW2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AY$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AX2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AX2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((AZ$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AY2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AY2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BA$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AZ2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:AZ2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BB$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BA2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BA2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BC$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BB2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BB2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BD$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BC2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BC2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BE$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BD2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BD2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BF$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BE2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BE2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))=0,0,IF((BG$5-$B2882)>INDEX($C$7:$BG$219,MATCH($A2882&\" - RAB life\",$A$7:$A$219,0),$B2882+1),\n(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BF2882),\n((INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax capex\",$A$7:$A$219,0),$B2882+1)*INDEX($C$229:$BA$229,1,$B2882+1))-SUM($C2882:BF2882))*(1/(INDEX($C$7:$BG$219,MATCH($A2882&\" - Tax life\",$A$7:$A$219,0),$B2882+1))*2)))","v":0},null,20]
["Asset 20",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((Z$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Y2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Y2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AA$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Z2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:Z2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AB$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AA2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AA2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AC$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AB2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AB2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AD$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AC2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AC2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AE$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AD2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AD2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AF$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AE2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AE2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AG$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AF2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AF2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AH$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AG2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AG2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AI$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AH2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AH2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AJ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AI2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AI2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AK$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AJ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AJ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AL$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AK2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AK2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AM$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AL2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AL2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AN$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AM2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AM2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AO$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AN2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AN2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AP$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AO2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AO2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AQ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AP2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AP2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AR$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AQ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AQ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AS$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AR2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AR2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AT$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AS2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AS2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AU$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AT2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AT2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AV$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AU2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AU2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AW$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AV2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AV2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AX$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AW2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AW2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AY$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AX2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AX2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((AZ$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AY2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AY2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BA$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AZ2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:AZ2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BB$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BA2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BA2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BC$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BB2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BB2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BD$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BC2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BC2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BE$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BD2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BD2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BF$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BE2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BE2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))=0,0,IF((BG$5-$B2888)>INDEX($C$7:$BG$219,MATCH($A2888&\" - RAB life\",$A$7:$A$219,0),$B2888+1),\n(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BF2888),\n((INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax capex\",$A$7:$A$219,0),$B2888+1)*INDEX($C$229:$BA$229,1,$B2888+1))-SUM($C2888:BF2888))*(1/(INDEX($C$7:$BG$219,MATCH($A2888&\" - Tax life\",$A$7:$A$219,0),$B2888+1))*2)))","v":0},null,20]
["Asset 20",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AG$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AF2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AF2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AH$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AG2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AG2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AI$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AH2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AH2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AJ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AI2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AI2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AK$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AJ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AJ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AL$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AK2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AK2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AM$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AL2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AL2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AN$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AM2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AM2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AO$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AN2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AN2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AP$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AO2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AO2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AQ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AP2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AP2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AR$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AQ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AQ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AS$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AR2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AR2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AT$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AS2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AS2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AU$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AT2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AT2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AV$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AU2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AU2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AW$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AV2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AV2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AX$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AW2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AW2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AY$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AX2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AX2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((AZ$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AY2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AY2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BA$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AZ2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:AZ2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BB$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BA2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BA2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BC$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BB2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BB2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BD$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BC2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BC2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BE$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BD2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BD2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BF$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BE2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BE2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))=0,0,IF((BG$5-$B2895)>INDEX($C$7:$BG$219,MATCH($A2895&\" - RAB life\",$A$7:$A$219,0),$B2895+1),\n(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BF2895),\n((INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax capex\",$A$7:$A$219,0),$B2895+1)*INDEX($C$229:$BA$229,1,$B2895+1))-SUM($C2895:BF2895))*(1/(INDEX($C$7:$BG$219,MATCH($A2895&\" - Tax life\",$A$7:$A$219,0),$B2895+1))*2)))","v":0},null,20]
["Asset 20",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AL$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AK2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AK2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AM$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AL2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AL2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AN$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AM2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AM2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AO$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AN2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AN2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AP$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AO2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AO2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AQ$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AP2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AP2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AR$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AQ2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AQ2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AS$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AR2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AR2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AT$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AS2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AS2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AU$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AT2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AT2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AV$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AU2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AU2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AW$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AV2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AV2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AX$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AW2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AW2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AY$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AX2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AX2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((AZ$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AY2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AY2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BA$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AZ2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:AZ2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BB$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BA2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BA2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BC$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BB2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BB2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BD$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BC2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BC2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BE$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BD2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BD2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BF$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BE2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BE2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))=0,0,IF((BG$5-$B2900)>INDEX($C$7:$BG$219,MATCH($A2900&\" - RAB life\",$A$7:$A$219,0),$B2900+1),\n(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BF2900),\n((INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax capex\",$A$7:$A$219,0),$B2900+1)*INDEX($C$229:$BA$229,1,$B2900+1))-SUM($C2900:BF2900))*(1/(INDEX($C$7:$BG$219,MATCH($A2900&\" - Tax life\",$A$7:$A$219,0),$B2900+1))*2)))","v":0},null,20]
["Asset 20",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AR$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AQ2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AQ2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AS$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AR2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AR2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AT$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AS2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AS2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AU$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AT2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AT2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AV$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AU2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AU2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AW$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AV2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AV2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AX$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AW2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AW2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AY$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AX2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AX2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((AZ$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AY2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AY2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BA$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AZ2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:AZ2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BB$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BA2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BA2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BC$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BB2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BB2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BD$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BC2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BC2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BE$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BD2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BD2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BF$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BE2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BE2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))=0,0,IF((BG$5-$B2906)>INDEX($C$7:$BG$219,MATCH($A2906&\" - RAB life\",$A$7:$A$219,0),$B2906+1),\n(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BF2906),\n((INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax capex\",$A$7:$A$219,0),$B2906+1)*INDEX($C$229:$BA$229,1,$B2906+1))-SUM($C2906:BF2906))*(1/(INDEX($C$7:$BG$219,MATCH($A2906&\" - Tax life\",$A$7:$A$219,0),$B2906+1))*2)))","v":0},null,20]
["Asset 20",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((AY$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AX2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AX2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((AZ$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AY2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AY2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BA$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AZ2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:AZ2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BB$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BA2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BA2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BC$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BB2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BB2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BD$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BC2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BC2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BE$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BD2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BD2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BF$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BE2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BE2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))=0,0,IF((BG$5-$B2913)>INDEX($C$7:$BG$219,MATCH($A2913&\" - RAB life\",$A$7:$A$219,0),$B2913+1),\n(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BF2913),\n((INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax capex\",$A$7:$A$219,0),$B2913+1)*INDEX($C$229:$BA$229,1,$B2913+1))-SUM($C2913:BF2913))*(1/(INDEX($C$7:$BG$219,MATCH($A2913&\" - Tax life\",$A$7:$A$219,0),$B2913+1))*2)))","v":0},null,20]
["Asset 20",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BB$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BA2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BA2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BC$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BB2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BB2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BD$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BC2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BC2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BE$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BD2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BD2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BF$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BE2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BE2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))=0,0,IF((BG$5-$B2916)>INDEX($C$7:$BG$219,MATCH($A2916&\" - RAB life\",$A$7:$A$219,0),$B2916+1),\n(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BF2916),\n((INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax capex\",$A$7:$A$219,0),$B2916+1)*INDEX($C$229:$BA$229,1,$B2916+1))-SUM($C2916:BF2916))*(1/(INDEX($C$7:$BG$219,MATCH($A2916&\" - Tax life\",$A$7:$A$219,0),$B2916+1))*2)))","v":0},null,20]
["Asset 21",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((J$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:I2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:I2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((K$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:J2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:J2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((L$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:K2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:K2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((M$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:L2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:L2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((N$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:M2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:M2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((O$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:N2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:N2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((P$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:O2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:O2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Q$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:P2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:P2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((R$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Q2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Q2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((S$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:R2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:R2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((T$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:S2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:S2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((U$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:T2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:T2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((V$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:U2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:U2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((W$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:V2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:V2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((X$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:W2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:W2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Y$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:X2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:X2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((Z$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Y2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Y2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AA$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Z2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:Z2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AB$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AA2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AA2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AC$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AB2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AB2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AD$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AC2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AC2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AE$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AD2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AD2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AF$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AE2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AE2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AG$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AF2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AF2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AH$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AG2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AG2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AI$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AH2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AH2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AJ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AI2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AI2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AK$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AJ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AJ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AL$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AK2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AK2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AM$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AL2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AL2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AN$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AM2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AM2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AO$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AN2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AN2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AP$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AO2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AO2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AQ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AP2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AP2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AR$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AQ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AQ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AS$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AR2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AR2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AT$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AS2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AS2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AU$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AT2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AT2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AV$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AU2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AU2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AW$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AV2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AV2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AX$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AW2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AW2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AY$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AX2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AX2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((AZ$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AY2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AY2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BA$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AZ2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:AZ2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BB$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BA2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BA2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BC$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BB2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BB2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BD$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BC2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BC2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BE$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BD2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BD2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BF$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BE2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BE2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))=0,0,IF((BG$5-$B2924)>INDEX($C$7:$BG$219,MATCH($A2924&\" - RAB life\",$A$7:$A$219,0),$B2924+1),\n(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BF2924),\n((INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax capex\",$A$7:$A$219,0),$B2924+1)*INDEX($C$229:$BA$229,1,$B2924+1))-SUM($C2924:BF2924))*(1/(INDEX($C$7:$BG$219,MATCH($A2924&\" - Tax life\",$A$7:$A$219,0),$B2924+1))*2)))","v":0},null,21]
["Asset 21",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Q$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:P2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:P2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((R$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Q2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Q2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((S$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:R2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:R2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((T$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:S2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:S2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((U$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:T2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:T2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((V$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:U2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:U2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((W$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:V2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:V2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((X$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:W2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:W2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Y$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:X2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:X2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((Z$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Y2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Y2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AA$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Z2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:Z2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AB$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AA2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AA2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AC$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AB2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AB2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AD$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AC2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AC2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AE$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AD2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AD2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AF$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AE2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AE2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AG$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AF2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AF2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AH$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AG2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AG2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AI$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AH2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AH2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AJ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AI2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AI2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AK$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AJ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AJ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AL$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AK2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AK2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AM$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AL2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AL2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AN$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AM2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AM2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AO$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AN2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AN2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AP$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AO2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AO2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AQ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AP2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AP2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AR$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AQ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AQ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AS$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AR2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AR2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AT$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AS2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AS2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AU$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AT2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AT2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AV$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AU2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AU2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AW$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AV2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AV2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AX$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AW2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AW2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AY$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AX2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AX2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((AZ$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AY2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AY2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BA$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AZ2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:AZ2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BB$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BA2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BA2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BC$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BB2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BB2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BD$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BC2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BC2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BE$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BD2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BD2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BF$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BE2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BE2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))=0,0,IF((BG$5-$B2931)>INDEX($C$7:$BG$219,MATCH($A2931&\" - RAB life\",$A$7:$A$219,0),$B2931+1),\n(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BF2931),\n((INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax capex\",$A$7:$A$219,0),$B2931+1)*INDEX($C$229:$BA$229,1,$B2931+1))-SUM($C2931:BF2931))*(1/(INDEX($C$7:$BG$219,MATCH($A2931&\" - Tax life\",$A$7:$A$219,0),$B2931+1))*2)))","v":0},null,21]
["Asset 21",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((T$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:S2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:S2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((U$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:T2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:T2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((V$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:U2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:U2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((W$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:V2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:V2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((X$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:W2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:W2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((Y$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:X2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:X2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((Z$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Y2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Y2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AA$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Z2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:Z2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AB$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AA2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AA2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AC$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AB2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AB2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AD$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AC2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AC2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AE$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AD2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AD2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AF$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AE2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AE2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AG$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AF2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AF2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AH$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AG2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AG2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AI$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AH2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AH2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AJ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AI2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AI2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AK$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AJ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AJ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AL$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AK2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AK2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AM$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AL2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AL2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AN$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AM2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AM2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AO$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AN2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AN2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AP$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AO2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AO2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AQ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AP2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AP2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AR$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AQ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AQ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AS$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AR2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AR2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AT$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AS2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AS2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AU$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AT2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AT2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AV$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AU2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AU2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AW$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AV2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AV2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AX$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AW2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AW2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AY$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AX2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AX2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((AZ$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AY2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AY2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BA$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AZ2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:AZ2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BB$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BA2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BA2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BC$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BB2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BB2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BD$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BC2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BC2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BE$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BD2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BD2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BF$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BE2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BE2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))=0,0,IF((BG$5-$B2934)>INDEX($C$7:$BG$219,MATCH($A2934&\" - RAB life\",$A$7:$A$219,0),$B2934+1),\n(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BF2934),\n((INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax capex\",$A$7:$A$219,0),$B2934+1)*INDEX($C$229:$BA$229,1,$B2934+1))-SUM($C2934:BF2934))*(1/(INDEX($C$7:$BG$219,MATCH($A2934&\" - Tax life\",$A$7:$A$219,0),$B2934+1))*2)))","v":0},null,21]
["Asset 21",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AC$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AB2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AB2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AD$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AC2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AC2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AE$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AD2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AD2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AF$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AE2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AE2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AG$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AF2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AF2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AH$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AG2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AG2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AI$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AH2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AH2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AJ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AI2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AI2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AK$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AJ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AJ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AL$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AK2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AK2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AM$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AL2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AL2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AN$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AM2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AM2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AO$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AN2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AN2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AP$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AO2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AO2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AQ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AP2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AP2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AR$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AQ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AQ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AS$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AR2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AR2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AT$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AS2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AS2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AU$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AT2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AT2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AV$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AU2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AU2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AW$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AV2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AV2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AX$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AW2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AW2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AY$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AX2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AX2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((AZ$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AY2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AY2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BA$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AZ2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:AZ2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BB$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BA2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BA2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BC$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BB2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BB2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BD$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BC2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BC2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BE$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BD2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BD2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BF$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BE2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BE2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))=0,0,IF((BG$5-$B2943)>INDEX($C$7:$BG$219,MATCH($A2943&\" - RAB life\",$A$7:$A$219,0),$B2943+1),\n(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BF2943),\n((INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax capex\",$A$7:$A$219,0),$B2943+1)*INDEX($C$229:$BA$229,1,$B2943+1))-SUM($C2943:BF2943))*(1/(INDEX($C$7:$BG$219,MATCH($A2943&\" - Tax life\",$A$7:$A$219,0),$B2943+1))*2)))","v":0},null,21]
["Asset 21",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AI$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AH2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AH2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AJ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AI2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AI2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AK$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AJ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AJ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AL$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AK2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AK2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AM$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AL2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AL2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AN$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AM2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AM2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AO$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AN2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AN2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AP$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AO2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AO2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AQ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AP2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AP2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AR$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AQ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AQ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AS$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AR2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AR2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AT$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AS2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AS2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AU$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AT2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AT2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AV$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AU2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AU2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AW$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AV2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AV2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AX$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AW2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AW2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AY$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AX2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AX2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((AZ$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AY2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AY2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BA$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AZ2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:AZ2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BB$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BA2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BA2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BC$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BB2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BB2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BD$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BC2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BC2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BE$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BD2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BD2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BF$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BE2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BE2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))=0,0,IF((BG$5-$B2949)>INDEX($C$7:$BG$219,MATCH($A2949&\" - RAB life\",$A$7:$A$219,0),$B2949+1),\n(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BF2949),\n((INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax capex\",$A$7:$A$219,0),$B2949+1)*INDEX($C$229:$BA$229,1,$B2949+1))-SUM($C2949:BF2949))*(1/(INDEX($C$7:$BG$219,MATCH($A2949&\" - Tax life\",$A$7:$A$219,0),$B2949+1))*2)))","v":0},null,21]
["Asset 21",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AL$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AK2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AK2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AM$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AL2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AL2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AN$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AM2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AM2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AO$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AN2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AN2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AP$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AO2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AO2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AQ$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AP2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AP2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AR$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AQ2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AQ2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AS$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AR2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AR2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AT$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AS2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AS2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AU$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AT2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AT2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AV$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AU2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AU2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AW$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AV2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AV2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AX$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AW2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AW2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AY$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AX2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AX2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((AZ$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AY2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AY2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BA$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AZ2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:AZ2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BB$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BA2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BA2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BC$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BB2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BB2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BD$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BC2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BC2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BE$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BD2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BD2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BF$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BE2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BE2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))=0,0,IF((BG$5-$B2952)>INDEX($C$7:$BG$219,MATCH($A2952&\" - RAB life\",$A$7:$A$219,0),$B2952+1),\n(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BF2952),\n((INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax capex\",$A$7:$A$219,0),$B2952+1)*INDEX($C$229:$BA$229,1,$B2952+1))-SUM($C2952:BF2952))*(1/(INDEX($C$7:$BG$219,MATCH($A2952&\" - Tax life\",$A$7:$A$219,0),$B2952+1))*2)))","v":0},null,21]
["Asset 21",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AS$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AR2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AR2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AT$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AS2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AS2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AU$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AT2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AT2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AV$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AU2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AU2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AW$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AV2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AV2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AX$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AW2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AW2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AY$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AX2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AX2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((AZ$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AY2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AY2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BA$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AZ2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:AZ2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BB$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BA2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BA2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BC$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BB2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BB2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BD$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BC2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BC2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BE$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BD2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BD2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BF$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BE2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BE2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))=0,0,IF((BG$5-$B2959)>INDEX($C$7:$BG$219,MATCH($A2959&\" - RAB life\",$A$7:$A$219,0),$B2959+1),\n(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BF2959),\n((INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax capex\",$A$7:$A$219,0),$B2959+1)*INDEX($C$229:$BA$229,1,$B2959+1))-SUM($C2959:BF2959))*(1/(INDEX($C$7:$BG$219,MATCH($A2959&\" - Tax life\",$A$7:$A$219,0),$B2959+1))*2)))","v":0},null,21]
["Asset 21",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AV$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AU2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AU2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AW$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AV2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AV2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AX$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AW2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AW2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AY$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AX2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AX2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((AZ$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AY2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AY2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BA$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AZ2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:AZ2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BB$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BA2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BA2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BC$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BB2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BB2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BD$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BC2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BC2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BE$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BD2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BD2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BF$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BE2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BE2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))=0,0,IF((BG$5-$B2962)>INDEX($C$7:$BG$219,MATCH($A2962&\" - RAB life\",$A$7:$A$219,0),$B2962+1),\n(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BF2962),\n((INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax capex\",$A$7:$A$219,0),$B2962+1)*INDEX($C$229:$BA$229,1,$B2962+1))-SUM($C2962:BF2962))*(1/(INDEX($C$7:$BG$219,MATCH($A2962&\" - Tax life\",$A$7:$A$219,0),$B2962+1))*2)))","v":0},null,21]
["Asset 21",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BB$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BA2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BA2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BC$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BB2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BB2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BD$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BC2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BC2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BE$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BD2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BD2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BF$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BE2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BE2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))=0,0,IF((BG$5-$B2968)>INDEX($C$7:$BG$219,MATCH($A2968&\" - RAB life\",$A$7:$A$219,0),$B2968+1),\n(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BF2968),\n((INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax capex\",$A$7:$A$219,0),$B2968+1)*INDEX($C$229:$BA$229,1,$B2968+1))-SUM($C2968:BF2968))*(1/(INDEX($C$7:$BG$219,MATCH($A2968&\" - Tax life\",$A$7:$A$219,0),$B2968+1))*2)))","v":0},null,21]
["Asset 22",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((K$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:J2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:J2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((L$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:K2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:K2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((M$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:L2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:L2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((N$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:M2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:M2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((O$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:N2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:N2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((P$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:O2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:O2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Q$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:P2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:P2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((R$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Q2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Q2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((S$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:R2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:R2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((T$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:S2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:S2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((U$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:T2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:T2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((V$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:U2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:U2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((W$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:V2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:V2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((X$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:W2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:W2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Y$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:X2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:X2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((Z$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Y2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Y2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AA$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Z2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:Z2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AB$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AA2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AA2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AC$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AB2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AB2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AD$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AC2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AC2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AE$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AD2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AD2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AF$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AE2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AE2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AG$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AF2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AF2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AH$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AG2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AG2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AI$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AH2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AH2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AJ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AI2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AI2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AK$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AJ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AJ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AL$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AK2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AK2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AM$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AL2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AL2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AN$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AM2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AM2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AO$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AN2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AN2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AP$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AO2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AO2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AQ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AP2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AP2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AR$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AQ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AQ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AS$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AR2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AR2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AT$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AS2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AS2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AU$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AT2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AT2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AV$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AU2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AU2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AW$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AV2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AV2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AX$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AW2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AW2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AY$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AX2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AX2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((AZ$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AY2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AY2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BA$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AZ2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:AZ2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BB$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BA2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BA2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BC$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BB2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BB2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BD$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BC2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BC2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BE$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BD2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BD2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BF$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BE2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BE2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))=0,0,IF((BG$5-$B2977)>INDEX($C$7:$BG$219,MATCH($A2977&\" - RAB life\",$A$7:$A$219,0),$B2977+1),\n(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BF2977),\n((INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax capex\",$A$7:$A$219,0),$B2977+1)*INDEX($C$229:$BA$229,1,$B2977+1))-SUM($C2977:BF2977))*(1/(INDEX($C$7:$BG$219,MATCH($A2977&\" - Tax life\",$A$7:$A$219,0),$B2977+1))*2)))","v":0},null,22]
["Asset 22",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((N$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:M2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:M2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((O$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:N2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:N2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((P$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:O2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:O2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Q$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:P2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:P2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((R$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Q2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Q2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((S$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:R2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:R2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((T$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:S2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:S2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((U$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:T2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:T2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((V$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:U2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:U2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((W$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:V2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:V2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((X$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:W2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:W2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Y$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:X2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:X2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((Z$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Y2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Y2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AA$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Z2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:Z2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AB$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AA2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AA2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AC$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AB2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AB2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AD$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AC2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AC2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AE$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AD2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AD2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AF$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AE2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AE2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AG$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AF2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AF2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AH$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AG2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AG2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AI$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AH2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AH2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AJ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AI2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AI2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AK$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AJ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AJ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AL$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AK2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AK2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AM$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AL2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AL2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AN$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AM2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AM2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AO$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AN2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AN2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AP$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AO2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AO2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AQ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AP2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AP2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AR$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AQ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AQ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AS$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AR2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AR2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AT$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AS2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AS2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AU$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AT2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AT2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AV$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AU2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AU2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AW$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AV2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AV2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AX$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AW2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AW2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AY$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AX2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AX2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((AZ$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AY2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AY2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BA$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AZ2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:AZ2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BB$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BA2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BA2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BC$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BB2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BB2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BD$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BC2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BC2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BE$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BD2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BD2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BF$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BE2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BE2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))=0,0,IF((BG$5-$B2980)>INDEX($C$7:$BG$219,MATCH($A2980&\" - RAB life\",$A$7:$A$219,0),$B2980+1),\n(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BF2980),\n((INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax capex\",$A$7:$A$219,0),$B2980+1)*INDEX($C$229:$BA$229,1,$B2980+1))-SUM($C2980:BF2980))*(1/(INDEX($C$7:$BG$219,MATCH($A2980&\" - Tax life\",$A$7:$A$219,0),$B2980+1))*2)))","v":0},null,22]
["Asset 22",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((T$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:S2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:S2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((U$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:T2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:T2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((V$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:U2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:U2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((W$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:V2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:V2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((X$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:W2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:W2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((Y$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:X2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:X2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((Z$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Y2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Y2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AA$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Z2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:Z2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AB$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AA2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AA2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AC$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AB2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AB2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AD$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AC2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AC2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AE$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AD2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AD2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AF$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AE2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AE2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AG$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AF2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AF2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AH$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AG2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AG2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AI$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AH2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AH2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AJ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AI2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AI2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AK$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AJ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AJ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AL$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AK2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AK2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AM$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AL2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AL2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AN$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AM2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AM2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AO$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AN2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AN2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AP$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AO2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AO2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AQ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AP2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AP2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AR$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AQ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AQ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AS$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AR2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AR2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AT$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AS2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AS2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AU$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AT2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AT2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AV$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AU2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AU2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AW$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AV2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AV2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AX$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AW2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AW2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AY$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AX2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AX2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((AZ$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AY2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AY2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BA$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AZ2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:AZ2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BB$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BA2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BA2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BC$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BB2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BB2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BD$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BC2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BC2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BE$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BD2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BD2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BF$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BE2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BE2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))=0,0,IF((BG$5-$B2986)>INDEX($C$7:$BG$219,MATCH($A2986&\" - RAB life\",$A$7:$A$219,0),$B2986+1),\n(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BF2986),\n((INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax capex\",$A$7:$A$219,0),$B2986+1)*INDEX($C$229:$BA$229,1,$B2986+1))-SUM($C2986:BF2986))*(1/(INDEX($C$7:$BG$219,MATCH($A2986&\" - Tax life\",$A$7:$A$219,0),$B2986+1))*2)))","v":0},null,22]
["Asset 22",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AC$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AB2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AB2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AD$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AC2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AC2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AE$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AD2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AD2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AF$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AE2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AE2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AG$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AF2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AF2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AH$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AG2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AG2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AI$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AH2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AH2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AJ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AI2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AI2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AK$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AJ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AJ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AL$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AK2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AK2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AM$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AL2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AL2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AN$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AM2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AM2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AO$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AN2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AN2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AP$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AO2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AO2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AQ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AP2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AP2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AR$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AQ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AQ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AS$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AR2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AR2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AT$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AS2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AS2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AU$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AT2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AT2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AV$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AU2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AU2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AW$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AV2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AV2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AX$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AW2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AW2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AY$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AX2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AX2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((AZ$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AY2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AY2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BA$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AZ2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:AZ2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BB$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BA2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BA2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BC$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BB2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BB2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BD$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BC2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BC2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BE$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BD2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BD2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BF$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BE2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BE2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))=0,0,IF((BG$5-$B2995)>INDEX($C$7:$BG$219,MATCH($A2995&\" - RAB life\",$A$7:$A$219,0),$B2995+1),\n(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BF2995),\n((INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax capex\",$A$7:$A$219,0),$B2995+1)*INDEX($C$229:$BA$229,1,$B2995+1))-SUM($C2995:BF2995))*(1/(INDEX($C$7:$BG$219,MATCH($A2995&\" - Tax life\",$A$7:$A$219,0),$B2995+1))*2)))","v":0},null,22]
["Asset 22",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AF$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AE2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AE2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AG$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AF2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AF2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AH$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AG2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AG2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AI$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AH2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AH2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AJ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AI2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AI2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AK$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AJ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AJ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AL$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AK2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AK2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AM$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AL2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AL2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AN$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AM2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AM2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AO$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AN2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AN2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AP$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AO2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AO2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AQ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AP2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AP2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AR$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AQ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AQ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AS$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AR2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AR2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AT$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AS2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AS2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AU$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AT2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AT2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AV$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AU2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AU2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AW$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AV2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AV2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AX$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AW2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AW2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AY$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AX2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AX2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((AZ$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AY2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AY2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BA$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AZ2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:AZ2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BB$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BA2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BA2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BC$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BB2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BB2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BD$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BC2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BC2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BE$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BD2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BD2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BF$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BE2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BE2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))=0,0,IF((BG$5-$B2998)>INDEX($C$7:$BG$219,MATCH($A2998&\" - RAB life\",$A$7:$A$219,0),$B2998+1),\n(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BF2998),\n((INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax capex\",$A$7:$A$219,0),$B2998+1)*INDEX($C$229:$BA$229,1,$B2998+1))-SUM($C2998:BF2998))*(1/(INDEX($C$7:$BG$219,MATCH($A2998&\" - Tax life\",$A$7:$A$219,0),$B2998+1))*2)))","v":0},null,22]
["Asset 22",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AL$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AK3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AK3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AM$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AL3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AL3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AN$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AM3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AM3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AO$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AN3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AN3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AP$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AO3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AO3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AQ$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AP3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AP3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AR$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AQ3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AQ3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AS$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AR3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AR3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AT$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AS3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AS3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AU$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AT3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AT3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AV$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AU3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AU3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AW$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AV3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AV3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AX$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AW3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AW3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AY$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AX3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AX3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((AZ$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AY3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AY3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BA$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AZ3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:AZ3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BB$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BA3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BA3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BC$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BB3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BB3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BD$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BC3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BC3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BE$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BD3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BD3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BF$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BE3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BE3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))=0,0,IF((BG$5-$B3004)>INDEX($C$7:$BG$219,MATCH($A3004&\" - RAB life\",$A$7:$A$219,0),$B3004+1),\n(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BF3004),\n((INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax capex\",$A$7:$A$219,0),$B3004+1)*INDEX($C$229:$BA$229,1,$B3004+1))-SUM($C3004:BF3004))*(1/(INDEX($C$7:$BG$219,MATCH($A3004&\" - Tax life\",$A$7:$A$219,0),$B3004+1))*2)))","v":0},null,22]
["Asset 22",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AO$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AN3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AN3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AP$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AO3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AO3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AQ$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AP3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AP3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AR$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AQ3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AQ3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AS$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AR3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AR3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AT$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AS3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AS3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AU$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AT3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AT3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AV$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AU3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AU3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AW$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AV3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AV3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AX$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AW3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AW3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AY$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AX3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AX3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((AZ$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AY3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AY3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BA$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AZ3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:AZ3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BB$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BA3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BA3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BC$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BB3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BB3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BD$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BC3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BC3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BE$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BD3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BD3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BF$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BE3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BE3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))=0,0,IF((BG$5-$B3007)>INDEX($C$7:$BG$219,MATCH($A3007&\" - RAB life\",$A$7:$A$219,0),$B3007+1),\n(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BF3007),\n((INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax capex\",$A$7:$A$219,0),$B3007+1)*INDEX($C$229:$BA$229,1,$B3007+1))-SUM($C3007:BF3007))*(1/(INDEX($C$7:$BG$219,MATCH($A3007&\" - Tax life\",$A$7:$A$219,0),$B3007+1))*2)))","v":0},null,22]
["Asset 22",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AV$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AU3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AU3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AW$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AV3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AV3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AX$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AW3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AW3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AY$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AX3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AX3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((AZ$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AY3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AY3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BA$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AZ3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:AZ3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BB$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BA3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BA3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BC$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BB3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BB3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BD$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BC3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BC3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BE$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BD3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BD3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BF$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BE3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BE3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))=0,0,IF((BG$5-$B3014)>INDEX($C$7:$BG$219,MATCH($A3014&\" - RAB life\",$A$7:$A$219,0),$B3014+1),\n(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BF3014),\n((INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax capex\",$A$7:$A$219,0),$B3014+1)*INDEX($C$229:$BA$229,1,$B3014+1))-SUM($C3014:BF3014))*(1/(INDEX($C$7:$BG$219,MATCH($A3014&\" - Tax life\",$A$7:$A$219,0),$B3014+1))*2)))","v":0},null,22]
[{"$f":"\"Asset \"&BI3023","v":"Asset 23"},1,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((E$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:D3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:D3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((F$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:E3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:E3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((G$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:F3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:F3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((H$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:G3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:G3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((I$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:H3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:H3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((J$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:I3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:I3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((K$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:J3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:J3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((L$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:K3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:K3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((M$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:L3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:L3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((N$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:M3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:M3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((O$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:N3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:N3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((P$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:O3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:O3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Q$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:P3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:P3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((R$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Q3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Q3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((S$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:R3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:R3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((T$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:S3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:S3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((U$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:T3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:T3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((V$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:U3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:U3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((W$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:V3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:V3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((X$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:W3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:W3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Y$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:X3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:X3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((Z$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Y3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Y3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AA$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Z3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:Z3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AB$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AA3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AA3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AC$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AB3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AB3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AD$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AC3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AC3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AE$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AD3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AD3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AF$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AE3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AE3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AG$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AF3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AF3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AH$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AG3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AG3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AI$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AH3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AH3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AJ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AI3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AI3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AK$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AJ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AJ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AL$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AK3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AK3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AM$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AL3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AL3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AN$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AM3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AM3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AO$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AN3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AN3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AP$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AO3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AO3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AQ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AP3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AP3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AR$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AQ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AQ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AS$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AR3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AR3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AT$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AS3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AS3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AU$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AT3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AT3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AV$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AU3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AU3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AW$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AV3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AV3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AX$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AW3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AW3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AY$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AX3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AX3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((AZ$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AY3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AY3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BA$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AZ3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:AZ3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BB$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BA3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BA3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BC$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BB3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BB3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BD$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BC3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BC3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BE$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BD3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BD3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BF$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BE3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BE3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))=0,0,IF((BG$5-$B3023)>INDEX($C$7:$BG$219,MATCH($A3023&\" - RAB life\",$A$7:$A$219,0),$B3023+1),\n(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BF3023),\n((INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax capex\",$A$7:$A$219,0),$B3023+1)*INDEX($C$229:$BA$229,1,$B3023+1))-SUM($C3023:BF3023))*(1/(INDEX($C$7:$BG$219,MATCH($A3023&\" - Tax life\",$A$7:$A$219,0),$B3023+1))*2)))","v":0},null,23]
["Asset 23",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((G$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:F3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:F3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((H$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:G3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:G3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((I$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:H3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:H3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((J$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:I3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:I3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((K$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:J3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:J3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((L$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:K3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:K3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((M$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:L3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:L3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((N$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:M3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:M3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((O$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:N3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:N3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((P$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:O3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:O3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Q$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:P3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:P3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((R$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Q3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Q3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((S$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:R3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:R3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((T$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:S3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:S3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((U$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:T3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:T3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((V$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:U3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:U3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((W$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:V3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:V3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((X$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:W3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:W3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Y$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:X3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:X3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((Z$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Y3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Y3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AA$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Z3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:Z3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AB$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AA3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AA3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AC$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AB3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AB3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AD$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AC3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AC3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AE$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AD3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AD3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AF$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AE3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AE3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AG$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AF3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AF3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AH$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AG3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AG3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AI$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AH3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AH3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AJ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AI3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AI3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AK$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AJ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AJ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AL$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AK3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AK3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AM$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AL3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AL3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AN$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AM3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AM3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AO$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AN3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AN3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AP$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AO3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AO3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AQ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AP3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AP3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AR$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AQ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AQ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AS$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AR3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AR3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AT$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AS3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AS3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AU$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AT3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AT3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AV$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AU3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AU3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AW$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AV3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AV3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AX$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AW3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AW3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AY$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AX3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AX3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((AZ$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AY3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AY3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BA$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AZ3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:AZ3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BB$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BA3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BA3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BC$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BB3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BB3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BD$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BC3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BC3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BE$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BD3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BD3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BF$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BE3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BE3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))=0,0,IF((BG$5-$B3025)>INDEX($C$7:$BG$219,MATCH($A3025&\" - RAB life\",$A$7:$A$219,0),$B3025+1),\n(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BF3025),\n((INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax capex\",$A$7:$A$219,0),$B3025+1)*INDEX($C$229:$BA$229,1,$B3025+1))-SUM($C3025:BF3025))*(1/(INDEX($C$7:$BG$219,MATCH($A3025&\" - Tax life\",$A$7:$A$219,0),$B3025+1))*2)))","v":0},null,23]
["Asset 23",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((N$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:M3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:M3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((O$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:N3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:N3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((P$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:O3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:O3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Q$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:P3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:P3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((R$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Q3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Q3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((S$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:R3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:R3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((T$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:S3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:S3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((U$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:T3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:T3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((V$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:U3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:U3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((W$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:V3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:V3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((X$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:W3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:W3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Y$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:X3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:X3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((Z$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Y3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Y3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AA$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Z3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:Z3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AB$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AA3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AA3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AC$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AB3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AB3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AD$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AC3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AC3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AE$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AD3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AD3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AF$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AE3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AE3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AG$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AF3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AF3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AH$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AG3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AG3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AI$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AH3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AH3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AJ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AI3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AI3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AK$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AJ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AJ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AL$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AK3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AK3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AM$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AL3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AL3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AN$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AM3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AM3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AO$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AN3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AN3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AP$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AO3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AO3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AQ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AP3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AP3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AR$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AQ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AQ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AS$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AR3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AR3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AT$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AS3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AS3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AU$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AT3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AT3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AV$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AU3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AU3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AW$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AV3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AV3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AX$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AW3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AW3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AY$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AX3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AX3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((AZ$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AY3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AY3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BA$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AZ3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:AZ3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BB$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BA3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BA3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BC$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BB3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BB3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BD$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BC3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BC3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BE$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BD3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BD3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BF$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BE3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BE3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))=0,0,IF((BG$5-$B3032)>INDEX($C$7:$BG$219,MATCH($A3032&\" - RAB life\",$A$7:$A$219,0),$B3032+1),\n(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BF3032),\n((INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax capex\",$A$7:$A$219,0),$B3032+1)*INDEX($C$229:$BA$229,1,$B3032+1))-SUM($C3032:BF3032))*(1/(INDEX($C$7:$BG$219,MATCH($A3032&\" - Tax life\",$A$7:$A$219,0),$B3032+1))*2)))","v":0},null,23]
["Asset 23",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((R$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Q3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Q3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((S$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:R3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:R3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((T$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:S3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:S3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((U$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:T3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:T3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((V$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:U3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:U3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((W$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:V3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:V3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((X$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:W3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:W3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((Y$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:X3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:X3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((Z$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Y3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Y3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AA$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Z3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:Z3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AB$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AA3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AA3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AC$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AB3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AB3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AD$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AC3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AC3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AE$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AD3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AD3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AF$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AE3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AE3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AG$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AF3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AF3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AH$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AG3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AG3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AI$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AH3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AH3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AJ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AI3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AI3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AK$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AJ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AJ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AL$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AK3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AK3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AM$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AL3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AL3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AN$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AM3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AM3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AO$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AN3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AN3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AP$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AO3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AO3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AQ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AP3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AP3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AR$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AQ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AQ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AS$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AR3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AR3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AT$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AS3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AS3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AU$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AT3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AT3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AV$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AU3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AU3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AW$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AV3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AV3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AX$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AW3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AW3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AY$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AX3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AX3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((AZ$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AY3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AY3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BA$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AZ3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:AZ3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BB$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BA3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BA3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BC$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BB3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BB3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BD$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BC3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BC3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BE$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BD3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BD3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BF$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BE3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BE3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))=0,0,IF((BG$5-$B3036)>INDEX($C$7:$BG$219,MATCH($A3036&\" - RAB life\",$A$7:$A$219,0),$B3036+1),\n(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BF3036),\n((INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax capex\",$A$7:$A$219,0),$B3036+1)*INDEX($C$229:$BA$229,1,$B3036+1))-SUM($C3036:BF3036))*(1/(INDEX($C$7:$BG$219,MATCH($A3036&\" - Tax life\",$A$7:$A$219,0),$B3036+1))*2)))","v":0},null,23]
["Asset 23",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((Y$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:X3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:X3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((Z$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Y3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Y3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AA$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Z3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:Z3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AB$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AA3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AA3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AC$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AB3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AB3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AD$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AC3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AC3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AE$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AD3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AD3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AF$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AE3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AE3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AG$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AF3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AF3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AH$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AG3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AG3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AI$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AH3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AH3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AJ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AI3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AI3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AK$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AJ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AJ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AL$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AK3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AK3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AM$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AL3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AL3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AN$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AM3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AM3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AO$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AN3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AN3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AP$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AO3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AO3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AQ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AP3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AP3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AR$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AQ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AQ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AS$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AR3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AR3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AT$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AS3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AS3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AU$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AT3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AT3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AV$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AU3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AU3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AW$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AV3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AV3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AX$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AW3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AW3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AY$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AX3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AX3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((AZ$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AY3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AY3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BA$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AZ3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:AZ3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BB$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BA3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BA3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BC$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BB3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BB3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BD$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BC3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BC3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BE$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BD3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BD3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BF$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BE3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BE3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))=0,0,IF((BG$5-$B3043)>INDEX($C$7:$BG$219,MATCH($A3043&\" - RAB life\",$A$7:$A$219,0),$B3043+1),\n(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BF3043),\n((INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax capex\",$A$7:$A$219,0),$B3043+1)*INDEX($C$229:$BA$229,1,$B3043+1))-SUM($C3043:BF3043))*(1/(INDEX($C$7:$BG$219,MATCH($A3043&\" - Tax life\",$A$7:$A$219,0),$B3043+1))*2)))","v":0},null,23]
["Asset 23",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AF$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AE3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AE3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AG$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AF3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AF3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AH$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AG3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AG3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AI$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AH3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AH3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AJ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AI3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AI3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AK$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AJ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AJ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AL$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AK3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AK3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AM$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AL3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AL3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AN$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AM3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AM3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AO$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AN3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AN3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AP$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AO3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AO3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AQ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AP3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AP3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AR$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AQ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AQ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AS$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AR3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AR3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AT$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AS3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AS3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AU$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AT3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AT3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AV$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AU3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AU3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AW$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AV3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AV3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AX$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AW3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AW3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AY$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AX3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AX3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((AZ$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AY3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AY3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BA$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AZ3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:AZ3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BB$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BA3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BA3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BC$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BB3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BB3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BD$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BC3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BC3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BE$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BD3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BD3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BF$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BE3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BE3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))=0,0,IF((BG$5-$B3050)>INDEX($C$7:$BG$219,MATCH($A3050&\" - RAB life\",$A$7:$A$219,0),$B3050+1),\n(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BF3050),\n((INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax capex\",$A$7:$A$219,0),$B3050+1)*INDEX($C$229:$BA$229,1,$B3050+1))-SUM($C3050:BF3050))*(1/(INDEX($C$7:$BG$219,MATCH($A3050&\" - Tax life\",$A$7:$A$219,0),$B3050+1))*2)))","v":0},null,23]
["Asset 23",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AI$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AH3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AH3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AJ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AI3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AI3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AK$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AJ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AJ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AL$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AK3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AK3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AM$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AL3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AL3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AN$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AM3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AM3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AO$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AN3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AN3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AP$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AO3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AO3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AQ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AP3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AP3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AR$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AQ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AQ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AS$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AR3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AR3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AT$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AS3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AS3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AU$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AT3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AT3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AV$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AU3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AU3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AW$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AV3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AV3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AX$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AW3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AW3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AY$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AX3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AX3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((AZ$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AY3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AY3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BA$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AZ3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:AZ3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BB$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BA3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BA3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BC$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BB3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BB3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BD$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BC3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BC3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BE$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BD3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BD3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BF$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BE3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BE3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))=0,0,IF((BG$5-$B3053)>INDEX($C$7:$BG$219,MATCH($A3053&\" - RAB life\",$A$7:$A$219,0),$B3053+1),\n(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BF3053),\n((INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax capex\",$A$7:$A$219,0),$B3053+1)*INDEX($C$229:$BA$229,1,$B3053+1))-SUM($C3053:BF3053))*(1/(INDEX($C$7:$BG$219,MATCH($A3053&\" - Tax life\",$A$7:$A$219,0),$B3053+1))*2)))","v":0},null,23]
["Asset 23",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AQ$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AP3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AP3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AR$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AQ3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AQ3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AS$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AR3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AR3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AT$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AS3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AS3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AU$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AT3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AT3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AV$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AU3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AU3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AW$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AV3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AV3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AX$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AW3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AW3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AY$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AX3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AX3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((AZ$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AY3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AY3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BA$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AZ3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:AZ3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BB$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BA3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BA3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BC$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BB3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BB3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BD$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BC3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BC3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BE$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BD3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BD3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BF$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BE3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BE3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))=0,0,IF((BG$5-$B3061)>INDEX($C$7:$BG$219,MATCH($A3061&\" - RAB life\",$A$7:$A$219,0),$B3061+1),\n(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BF3061),\n((INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax capex\",$A$7:$A$219,0),$B3061+1)*INDEX($C$229:$BA$229,1,$B3061+1))-SUM($C3061:BF3061))*(1/(INDEX($C$7:$BG$219,MATCH($A3061&\" - Tax life\",$A$7:$A$219,0),$B3061+1))*2)))","v":0},null,23]
["Asset 23",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AX$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AW3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AW3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AY$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AX3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AX3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((AZ$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AY3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AY3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BA$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AZ3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:AZ3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BB$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BA3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BA3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BC$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BB3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BB3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BD$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BC3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BC3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BE$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BD3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BD3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BF$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BE3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BE3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))=0,0,IF((BG$5-$B3068)>INDEX($C$7:$BG$219,MATCH($A3068&\" - RAB life\",$A$7:$A$219,0),$B3068+1),\n(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BF3068),\n((INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax capex\",$A$7:$A$219,0),$B3068+1)*INDEX($C$229:$BA$229,1,$B3068+1))-SUM($C3068:BF3068))*(1/(INDEX($C$7:$BG$219,MATCH($A3068&\" - Tax life\",$A$7:$A$219,0),$B3068+1))*2)))","v":0},null,23]
["Asset 23",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BA$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:AZ3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:AZ3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BB$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BA3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BA3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BC$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BB3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BB3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BD$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BC3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BC3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BE$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BD3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BD3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BF$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BE3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BE3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))=0,0,IF((BG$5-$B3071)>INDEX($C$7:$BG$219,MATCH($A3071&\" - RAB life\",$A$7:$A$219,0),$B3071+1),\n(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BF3071),\n((INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax capex\",$A$7:$A$219,0),$B3071+1)*INDEX($C$229:$BA$229,1,$B3071+1))-SUM($C3071:BF3071))*(1/(INDEX($C$7:$BG$219,MATCH($A3071&\" - Tax life\",$A$7:$A$219,0),$B3071+1))*2)))","v":0},null,23]
["Asset 24",5,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((I$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:H3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:H3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((J$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:I3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:I3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((K$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:J3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:J3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((L$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:K3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:K3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((M$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:L3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:L3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((N$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:M3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:M3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((O$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:N3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:N3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((P$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:O3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:O3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Q$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:P3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:P3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((R$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Q3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Q3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((S$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:R3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:R3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((T$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:S3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:S3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((U$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:T3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:T3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((V$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:U3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:U3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((W$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:V3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:V3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((X$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:W3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:W3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Y$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:X3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:X3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((Z$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Y3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Y3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AA$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Z3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:Z3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AB$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AA3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AA3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AC$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AB3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AB3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AD$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AC3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AC3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AE$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AD3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AD3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AF$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AE3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AE3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AG$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AF3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AF3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AH$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AG3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AG3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AI$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AH3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AH3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AJ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AI3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AI3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AK$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AJ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AJ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AL$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AK3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AK3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AM$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AL3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AL3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AN$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AM3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AM3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AO$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AN3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AN3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AP$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AO3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AO3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AQ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AP3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AP3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AR$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AQ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AQ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AS$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AR3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AR3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AT$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AS3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AS3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AU$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AT3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AT3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AV$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AU3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AU3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AW$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AV3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AV3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AX$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AW3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AW3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AY$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AX3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AX3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((AZ$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AY3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AY3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BA$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AZ3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:AZ3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BB$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BA3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BA3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BC$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BB3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BB3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BD$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BC3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BC3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BE$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BD3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BD3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BF$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BE3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BE3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))=0,0,IF((BG$5-$B3079)>INDEX($C$7:$BG$219,MATCH($A3079&\" - RAB life\",$A$7:$A$219,0),$B3079+1),\n(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BF3079),\n((INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax capex\",$A$7:$A$219,0),$B3079+1)*INDEX($C$229:$BA$229,1,$B3079+1))-SUM($C3079:BF3079))*(1/(INDEX($C$7:$BG$219,MATCH($A3079&\" - Tax life\",$A$7:$A$219,0),$B3079+1))*2)))","v":0},null,24]
["Asset 24",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((P$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:O3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:O3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Q$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:P3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:P3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((R$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Q3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Q3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((S$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:R3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:R3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((T$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:S3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:S3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((U$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:T3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:T3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((V$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:U3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:U3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((W$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:V3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:V3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((X$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:W3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:W3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Y$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:X3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:X3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((Z$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Y3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Y3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AA$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Z3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:Z3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AB$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AA3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AA3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AC$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AB3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AB3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AD$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AC3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AC3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AE$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AD3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AD3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AF$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AE3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AE3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AG$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AF3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AF3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AH$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AG3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AG3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AI$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AH3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AH3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AJ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AI3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AI3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AK$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AJ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AJ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AL$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AK3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AK3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AM$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AL3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AL3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AN$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AM3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AM3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AO$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AN3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AN3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AP$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AO3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AO3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AQ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AP3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AP3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AR$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AQ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AQ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AS$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AR3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AR3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AT$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AS3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AS3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AU$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AT3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AT3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AV$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AU3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AU3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AW$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AV3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AV3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AX$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AW3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AW3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AY$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AX3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AX3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((AZ$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AY3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AY3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BA$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AZ3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:AZ3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BB$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BA3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BA3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BC$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BB3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BB3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BD$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BC3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BC3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BE$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BD3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BD3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BF$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BE3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BE3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))=0,0,IF((BG$5-$B3086)>INDEX($C$7:$BG$219,MATCH($A3086&\" - RAB life\",$A$7:$A$219,0),$B3086+1),\n(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BF3086),\n((INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax capex\",$A$7:$A$219,0),$B3086+1)*INDEX($C$229:$BA$229,1,$B3086+1))-SUM($C3086:BF3086))*(1/(INDEX($C$7:$BG$219,MATCH($A3086&\" - Tax life\",$A$7:$A$219,0),$B3086+1))*2)))","v":0},null,24]
["Asset 24",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Q$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:P3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:P3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((R$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Q3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Q3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((S$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:R3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:R3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((T$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:S3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:S3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((U$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:T3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:T3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((V$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:U3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:U3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((W$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:V3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:V3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((X$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:W3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:W3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Y$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:X3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:X3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((Z$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Y3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Y3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AA$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Z3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:Z3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AB$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AA3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AA3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AC$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AB3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AB3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AD$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AC3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AC3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AE$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AD3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AD3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AF$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AE3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AE3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AG$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AF3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AF3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AH$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AG3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AG3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AI$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AH3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AH3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AJ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AI3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AI3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AK$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AJ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AJ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AL$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AK3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AK3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AM$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AL3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AL3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AN$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AM3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AM3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AO$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AN3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AN3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AP$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AO3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AO3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AQ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AP3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AP3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AR$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AQ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AQ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AS$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AR3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AR3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AT$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AS3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AS3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AU$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AT3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AT3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AV$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AU3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AU3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AW$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AV3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AV3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AX$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AW3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AW3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AY$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AX3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AX3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((AZ$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AY3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AY3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BA$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AZ3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:AZ3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BB$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BA3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BA3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BC$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BB3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BB3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BD$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BC3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BC3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BE$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BD3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BD3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BF$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BE3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BE3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))=0,0,IF((BG$5-$B3087)>INDEX($C$7:$BG$219,MATCH($A3087&\" - RAB life\",$A$7:$A$219,0),$B3087+1),\n(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BF3087),\n((INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax capex\",$A$7:$A$219,0),$B3087+1)*INDEX($C$229:$BA$229,1,$B3087+1))-SUM($C3087:BF3087))*(1/(INDEX($C$7:$BG$219,MATCH($A3087&\" - Tax life\",$A$7:$A$219,0),$B3087+1))*2)))","v":0},null,24]
["Asset 24",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((Z$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Y3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Y3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AA$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Z3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:Z3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AB$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AA3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AA3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AC$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AB3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AB3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AD$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AC3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AC3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AE$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AD3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AD3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AF$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AE3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AE3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AG$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AF3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AF3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AH$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AG3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AG3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AI$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AH3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AH3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AJ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AI3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AI3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AK$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AJ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AJ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AL$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AK3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AK3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AM$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AL3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AL3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AN$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AM3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AM3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AO$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AN3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AN3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AP$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AO3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AO3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AQ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AP3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AP3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AR$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AQ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AQ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AS$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AR3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AR3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AT$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AS3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AS3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AU$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AT3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AT3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AV$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AU3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AU3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AW$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AV3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AV3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AX$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AW3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AW3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AY$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AX3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AX3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((AZ$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AY3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AY3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BA$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AZ3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:AZ3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BB$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BA3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BA3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BC$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BB3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BB3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BD$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BC3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BC3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BE$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BD3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BD3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BF$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BE3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BE3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))=0,0,IF((BG$5-$B3096)>INDEX($C$7:$BG$219,MATCH($A3096&\" - RAB life\",$A$7:$A$219,0),$B3096+1),\n(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BF3096),\n((INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax capex\",$A$7:$A$219,0),$B3096+1)*INDEX($C$229:$BA$229,1,$B3096+1))-SUM($C3096:BF3096))*(1/(INDEX($C$7:$BG$219,MATCH($A3096&\" - Tax life\",$A$7:$A$219,0),$B3096+1))*2)))","v":0},null,24]
["Asset 24",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AG$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AF3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AF3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AH$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AG3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AG3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AI$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AH3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AH3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AJ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AI3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AI3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AK$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AJ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AJ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AL$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AK3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AK3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AM$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AL3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AL3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AN$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AM3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AM3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AO$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AN3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AN3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AP$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AO3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AO3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AQ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AP3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AP3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AR$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AQ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AQ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AS$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AR3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AR3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AT$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AS3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AS3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AU$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AT3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AT3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AV$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AU3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AU3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AW$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AV3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AV3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AX$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AW3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AW3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AY$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AX3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AX3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((AZ$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AY3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AY3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BA$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AZ3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:AZ3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BB$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BA3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BA3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BC$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BB3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BB3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BD$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BC3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BC3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BE$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BD3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BD3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BF$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BE3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BE3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))=0,0,IF((BG$5-$B3103)>INDEX($C$7:$BG$219,MATCH($A3103&\" - RAB life\",$A$7:$A$219,0),$B3103+1),\n(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BF3103),\n((INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax capex\",$A$7:$A$219,0),$B3103+1)*INDEX($C$229:$BA$229,1,$B3103+1))-SUM($C3103:BF3103))*(1/(INDEX($C$7:$BG$219,MATCH($A3103&\" - Tax life\",$A$7:$A$219,0),$B3103+1))*2)))","v":0},null,24]
["Asset 24",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AI$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AH3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AH3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AJ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AI3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AI3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AK$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AJ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AJ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AL$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AK3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AK3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AM$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AL3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AL3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AN$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AM3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AM3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AO$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AN3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AN3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AP$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AO3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AO3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AQ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AP3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AP3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AR$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AQ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AQ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AS$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AR3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AR3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AT$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AS3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AS3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AU$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AT3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AT3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AV$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AU3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AU3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AW$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AV3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AV3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AX$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AW3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AW3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AY$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AX3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AX3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((AZ$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AY3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AY3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BA$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AZ3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:AZ3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BB$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BA3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BA3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BC$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BB3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BB3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BD$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BC3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BC3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BE$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BD3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BD3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BF$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BE3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BE3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))=0,0,IF((BG$5-$B3105)>INDEX($C$7:$BG$219,MATCH($A3105&\" - RAB life\",$A$7:$A$219,0),$B3105+1),\n(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BF3105),\n((INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax capex\",$A$7:$A$219,0),$B3105+1)*INDEX($C$229:$BA$229,1,$B3105+1))-SUM($C3105:BF3105))*(1/(INDEX($C$7:$BG$219,MATCH($A3105&\" - Tax life\",$A$7:$A$219,0),$B3105+1))*2)))","v":0},null,24]
["Asset 24",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AR$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AQ3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AQ3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AS$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AR3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AR3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AT$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AS3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AS3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AU$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AT3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AT3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AV$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AU3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AU3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AW$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AV3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AV3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AX$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AW3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AW3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AY$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AX3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AX3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((AZ$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AY3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AY3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BA$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AZ3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:AZ3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BB$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BA3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BA3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BC$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BB3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BB3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BD$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BC3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BC3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BE$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BD3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BD3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BF$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BE3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BE3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))=0,0,IF((BG$5-$B3114)>INDEX($C$7:$BG$219,MATCH($A3114&\" - RAB life\",$A$7:$A$219,0),$B3114+1),\n(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BF3114),\n((INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax capex\",$A$7:$A$219,0),$B3114+1)*INDEX($C$229:$BA$229,1,$B3114+1))-SUM($C3114:BF3114))*(1/(INDEX($C$7:$BG$219,MATCH($A3114&\" - Tax life\",$A$7:$A$219,0),$B3114+1))*2)))","v":0},null,24]
["Asset 24",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AT$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AS3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AS3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AU$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AT3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AT3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AV$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AU3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AU3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AW$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AV3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AV3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AX$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AW3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AW3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AY$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AX3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AX3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((AZ$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AY3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AY3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BA$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AZ3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:AZ3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BB$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BA3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BA3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BC$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BB3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BB3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BD$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BC3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BC3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BE$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BD3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BD3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BF$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BE3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BE3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))=0,0,IF((BG$5-$B3116)>INDEX($C$7:$BG$219,MATCH($A3116&\" - RAB life\",$A$7:$A$219,0),$B3116+1),\n(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BF3116),\n((INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax capex\",$A$7:$A$219,0),$B3116+1)*INDEX($C$229:$BA$229,1,$B3116+1))-SUM($C3116:BF3116))*(1/(INDEX($C$7:$BG$219,MATCH($A3116&\" - Tax life\",$A$7:$A$219,0),$B3116+1))*2)))","v":0},null,24]
["Asset 24",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BA$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:AZ3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:AZ3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BB$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BA3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BA3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BC$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BB3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BB3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BD$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BC3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BC3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BE$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BD3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BD3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BF$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BE3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BE3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))=0,0,IF((BG$5-$B3123)>INDEX($C$7:$BG$219,MATCH($A3123&\" - RAB life\",$A$7:$A$219,0),$B3123+1),\n(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BF3123),\n((INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax capex\",$A$7:$A$219,0),$B3123+1)*INDEX($C$229:$BA$229,1,$B3123+1))-SUM($C3123:BF3123))*(1/(INDEX($C$7:$BG$219,MATCH($A3123&\" - Tax life\",$A$7:$A$219,0),$B3123+1))*2)))","v":0},null,24]
["Asset 25",6,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((J$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:I3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:I3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((K$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:J3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:J3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((L$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:K3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:K3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((M$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:L3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:L3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((N$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:M3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:M3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((O$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:N3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:N3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((P$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:O3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:O3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Q$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:P3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:P3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((R$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Q3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Q3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((S$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:R3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:R3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((T$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:S3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:S3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((U$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:T3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:T3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((V$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:U3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:U3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((W$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:V3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:V3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((X$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:W3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:W3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Y$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:X3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:X3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((Z$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Y3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Y3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AA$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Z3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:Z3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AB$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AA3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AA3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AC$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AB3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AB3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AD$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AC3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AC3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AE$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AD3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AD3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AF$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AE3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AE3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AG$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AF3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AF3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AH$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AG3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AG3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AI$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AH3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AH3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AJ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AI3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AI3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AK$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AJ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AJ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AL$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AK3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AK3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AM$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AL3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AL3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AN$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AM3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AM3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AO$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AN3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AN3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AP$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AO3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AO3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AQ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AP3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AP3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AR$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AQ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AQ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AS$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AR3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AR3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AT$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AS3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AS3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AU$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AT3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AT3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AV$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AU3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AU3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AW$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AV3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AV3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AX$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AW3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AW3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AY$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AX3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AX3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((AZ$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AY3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AY3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BA$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AZ3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:AZ3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BB$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BA3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BA3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BC$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BB3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BB3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BD$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BC3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BC3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BE$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BD3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BD3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BF$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BE3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BE3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))=0,0,IF((BG$5-$B3132)>INDEX($C$7:$BG$219,MATCH($A3132&\" - RAB life\",$A$7:$A$219,0),$B3132+1),\n(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BF3132),\n((INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax capex\",$A$7:$A$219,0),$B3132+1)*INDEX($C$229:$BA$229,1,$B3132+1))-SUM($C3132:BF3132))*(1/(INDEX($C$7:$BG$219,MATCH($A3132&\" - Tax life\",$A$7:$A$219,0),$B3132+1))*2)))","v":0},null,25]
["Asset 25",7,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((K$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:J3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:J3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((L$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:K3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:K3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((M$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:L3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:L3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((N$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:M3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:M3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((O$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:N3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:N3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((P$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:O3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:O3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Q$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:P3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:P3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((R$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Q3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Q3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((S$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:R3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:R3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((T$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:S3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:S3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((U$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:T3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:T3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((V$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:U3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:U3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((W$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:V3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:V3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((X$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:W3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:W3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Y$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:X3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:X3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((Z$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Y3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Y3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AA$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Z3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:Z3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AB$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AA3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AA3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AC$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AB3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AB3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AD$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AC3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AC3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AE$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AD3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AD3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AF$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AE3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AE3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AG$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AF3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AF3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AH$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AG3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AG3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AI$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AH3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AH3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AJ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AI3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AI3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AK$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AJ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AJ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AL$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AK3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AK3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AM$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AL3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AL3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AN$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AM3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AM3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AO$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AN3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AN3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AP$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AO3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AO3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AQ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AP3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AP3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AR$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AQ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AQ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AS$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AR3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AR3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AT$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AS3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AS3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AU$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AT3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AT3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AV$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AU3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AU3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AW$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AV3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AV3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AX$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AW3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AW3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AY$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AX3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AX3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((AZ$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AY3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AY3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BA$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AZ3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:AZ3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BB$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BA3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BA3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BC$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BB3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BB3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BD$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BC3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BC3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BE$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BD3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BD3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BF$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BE3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BE3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))=0,0,IF((BG$5-$B3133)>INDEX($C$7:$BG$219,MATCH($A3133&\" - RAB life\",$A$7:$A$219,0),$B3133+1),\n(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BF3133),\n((INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax capex\",$A$7:$A$219,0),$B3133+1)*INDEX($C$229:$BA$229,1,$B3133+1))-SUM($C3133:BF3133))*(1/(INDEX($C$7:$BG$219,MATCH($A3133&\" - Tax life\",$A$7:$A$219,0),$B3133+1))*2)))","v":0},null,25]
["Asset 25",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((S$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:R3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:R3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((T$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:S3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:S3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((U$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:T3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:T3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((V$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:U3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:U3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((W$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:V3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:V3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((X$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:W3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:W3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((Y$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:X3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:X3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((Z$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Y3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Y3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AA$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Z3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:Z3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AB$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AA3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AA3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AC$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AB3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AB3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AD$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AC3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AC3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AE$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AD3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AD3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AF$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AE3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AE3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AG$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AF3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AF3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AH$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AG3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AG3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AI$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AH3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AH3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AJ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AI3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AI3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AK$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AJ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AJ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AL$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AK3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AK3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AM$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AL3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AL3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AN$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AM3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AM3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AO$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AN3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AN3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AP$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AO3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AO3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AQ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AP3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AP3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AR$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AQ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AQ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AS$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AR3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AR3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AT$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AS3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AS3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AU$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AT3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AT3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AV$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AU3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AU3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AW$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AV3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AV3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AX$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AW3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AW3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AY$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AX3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AX3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((AZ$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AY3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AY3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BA$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AZ3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:AZ3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BB$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BA3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BA3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BC$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BB3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BB3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BD$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BC3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BC3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BE$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BD3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BD3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BF$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BE3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BE3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))=0,0,IF((BG$5-$B3141)>INDEX($C$7:$BG$219,MATCH($A3141&\" - RAB life\",$A$7:$A$219,0),$B3141+1),\n(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BF3141),\n((INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax capex\",$A$7:$A$219,0),$B3141+1)*INDEX($C$229:$BA$229,1,$B3141+1))-SUM($C3141:BF3141))*(1/(INDEX($C$7:$BG$219,MATCH($A3141&\" - Tax life\",$A$7:$A$219,0),$B3141+1))*2)))","v":0},null,25]
["Asset 25",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((V$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:U3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:U3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((W$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:V3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:V3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((X$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:W3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:W3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((Y$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:X3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:X3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((Z$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Y3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Y3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AA$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Z3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:Z3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AB$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AA3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AA3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AC$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AB3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AB3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AD$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AC3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AC3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AE$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AD3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AD3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AF$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AE3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AE3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AG$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AF3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AF3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AH$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AG3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AG3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AI$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AH3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AH3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AJ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AI3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AI3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AK$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AJ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AJ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AL$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AK3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AK3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AM$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AL3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AL3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AN$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AM3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AM3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AO$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AN3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AN3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AP$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AO3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AO3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AQ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AP3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AP3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AR$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AQ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AQ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AS$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AR3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AR3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AT$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AS3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AS3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AU$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AT3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AT3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AV$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AU3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AU3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AW$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AV3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AV3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AX$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AW3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AW3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AY$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AX3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AX3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((AZ$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AY3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AY3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BA$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AZ3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:AZ3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BB$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BA3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BA3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BC$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BB3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BB3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BD$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BC3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BC3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BE$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BD3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BD3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BF$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BE3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BE3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))=0,0,IF((BG$5-$B3144)>INDEX($C$7:$BG$219,MATCH($A3144&\" - RAB life\",$A$7:$A$219,0),$B3144+1),\n(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BF3144),\n((INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax capex\",$A$7:$A$219,0),$B3144+1)*INDEX($C$229:$BA$229,1,$B3144+1))-SUM($C3144:BF3144))*(1/(INDEX($C$7:$BG$219,MATCH($A3144&\" - Tax life\",$A$7:$A$219,0),$B3144+1))*2)))","v":0},null,25]
["Asset 25",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AC$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AB3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AB3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AD$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AC3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AC3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AE$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AD3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AD3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AF$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AE3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AE3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AG$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AF3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AF3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AH$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AG3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AG3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AI$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AH3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AH3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AJ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AI3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AI3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AK$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AJ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AJ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AL$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AK3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AK3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AM$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AL3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AL3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AN$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AM3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AM3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AO$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AN3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AN3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AP$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AO3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AO3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AQ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AP3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AP3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AR$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AQ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AQ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AS$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AR3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AR3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AT$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AS3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AS3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AU$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AT3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AT3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AV$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AU3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AU3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AW$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AV3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AV3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AX$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AW3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AW3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AY$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AX3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AX3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((AZ$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AY3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AY3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BA$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AZ3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:AZ3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BB$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BA3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BA3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BC$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BB3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BB3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BD$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BC3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BC3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BE$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BD3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BD3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BF$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BE3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BE3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))=0,0,IF((BG$5-$B3151)>INDEX($C$7:$BG$219,MATCH($A3151&\" - RAB life\",$A$7:$A$219,0),$B3151+1),\n(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BF3151),\n((INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax capex\",$A$7:$A$219,0),$B3151+1)*INDEX($C$229:$BA$229,1,$B3151+1))-SUM($C3151:BF3151))*(1/(INDEX($C$7:$BG$219,MATCH($A3151&\" - Tax life\",$A$7:$A$219,0),$B3151+1))*2)))","v":0},null,25]
["Asset 25",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AK$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AJ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AJ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AL$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AK3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AK3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AM$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AL3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AL3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AN$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AM3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AM3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AO$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AN3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AN3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AP$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AO3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AO3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AQ$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AP3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AP3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AR$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AQ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AQ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AS$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AR3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AR3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AT$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AS3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AS3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AU$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AT3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AT3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AV$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AU3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AU3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AW$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AV3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AV3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AX$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AW3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AW3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AY$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AX3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AX3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((AZ$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AY3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AY3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BA$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AZ3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:AZ3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BB$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BA3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BA3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BC$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BB3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BB3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BD$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BC3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BC3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BE$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BD3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BD3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BF$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BE3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BE3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))=0,0,IF((BG$5-$B3159)>INDEX($C$7:$BG$219,MATCH($A3159&\" - RAB life\",$A$7:$A$219,0),$B3159+1),\n(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BF3159),\n((INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax capex\",$A$7:$A$219,0),$B3159+1)*INDEX($C$229:$BA$229,1,$B3159+1))-SUM($C3159:BF3159))*(1/(INDEX($C$7:$BG$219,MATCH($A3159&\" - Tax life\",$A$7:$A$219,0),$B3159+1))*2)))","v":0},null,25]
["Asset 25",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AN$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AM3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AM3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AO$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AN3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AN3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AP$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AO3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AO3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AQ$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AP3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AP3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AR$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AQ3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AQ3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AS$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AR3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AR3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AT$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AS3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AS3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AU$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AT3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AT3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AV$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AU3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AU3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AW$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AV3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AV3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AX$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AW3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AW3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AY$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AX3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AX3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((AZ$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AY3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AY3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BA$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AZ3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:AZ3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BB$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BA3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BA3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BC$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BB3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BB3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BD$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BC3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BC3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BE$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BD3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BD3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BF$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BE3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BE3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))=0,0,IF((BG$5-$B3162)>INDEX($C$7:$BG$219,MATCH($A3162&\" - RAB life\",$A$7:$A$219,0),$B3162+1),\n(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BF3162),\n((INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax capex\",$A$7:$A$219,0),$B3162+1)*INDEX($C$229:$BA$229,1,$B3162+1))-SUM($C3162:BF3162))*(1/(INDEX($C$7:$BG$219,MATCH($A3162&\" - Tax life\",$A$7:$A$219,0),$B3162+1))*2)))","v":0},null,25]
["Asset 25",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AU$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AT3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AT3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AV$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AU3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AU3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AW$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AV3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AV3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AX$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AW3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AW3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AY$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AX3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AX3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((AZ$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AY3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AY3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BA$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AZ3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:AZ3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BB$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BA3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BA3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BC$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BB3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BB3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BD$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BC3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BC3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BE$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BD3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BD3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BF$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BE3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BE3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))=0,0,IF((BG$5-$B3169)>INDEX($C$7:$BG$219,MATCH($A3169&\" - RAB life\",$A$7:$A$219,0),$B3169+1),\n(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BF3169),\n((INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax capex\",$A$7:$A$219,0),$B3169+1)*INDEX($C$229:$BA$229,1,$B3169+1))-SUM($C3169:BF3169))*(1/(INDEX($C$7:$BG$219,MATCH($A3169&\" - Tax life\",$A$7:$A$219,0),$B3169+1))*2)))","v":0},null,25]
[{"$f":"\"Asset \"&BI3177&\" - Tax depreciation\"","v":"Asset 25 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3126:C3176)","v":0},{"$f":"SUM(D3126:D3176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25]
[{"$f":"\"Asset \"&BI3178","v":"Asset 26"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1)+$B3178),(INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax capex\",$A$7:$A$219,0),$B3178+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3178&\" - Tax life\",$A$7:$A$219,0),$B3178+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26]
["Asset 26",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((M$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:L3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:L3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((N$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:M3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:M3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((O$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:N3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:N3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((P$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:O3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:O3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Q$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:P3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:P3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((R$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Q3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Q3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((S$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:R3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:R3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((T$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:S3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:S3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((U$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:T3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:T3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((V$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:U3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:U3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((W$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:V3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:V3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((X$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:W3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:W3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Y$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:X3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:X3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((Z$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Y3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Y3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AA$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Z3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:Z3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AB$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AA3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AA3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AC$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AB3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AB3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AD$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AC3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AC3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AE$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AD3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AD3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AF$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AE3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AE3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AG$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AF3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AF3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AH$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AG3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AG3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AI$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AH3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AH3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AJ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AI3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AI3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AK$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AJ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AJ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AL$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AK3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AK3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AM$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AL3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AL3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AN$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AM3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AM3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AO$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AN3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AN3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AP$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AO3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AO3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AQ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AP3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AP3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AR$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AQ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AQ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AS$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AR3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AR3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AT$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AS3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AS3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AU$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AT3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AT3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AV$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AU3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AU3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AW$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AV3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AV3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AX$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AW3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AW3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AY$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AX3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AX3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((AZ$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AY3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AY3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BA$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AZ3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:AZ3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BB$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BA3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BA3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BC$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BB3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BB3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BD$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BC3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BC3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BE$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BD3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BD3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BF$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BE3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BE3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))=0,0,IF((BG$5-$B3187)>INDEX($C$7:$BG$219,MATCH($A3187&\" - RAB life\",$A$7:$A$219,0),$B3187+1),\n(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BF3187),\n((INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax capex\",$A$7:$A$219,0),$B3187+1)*INDEX($C$229:$BA$229,1,$B3187+1))-SUM($C3187:BF3187))*(1/(INDEX($C$7:$BG$219,MATCH($A3187&\" - Tax life\",$A$7:$A$219,0),$B3187+1))*2)))","v":0},null,26]
["Asset 26",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((P$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:O3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:O3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Q$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:P3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:P3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((R$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Q3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Q3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((S$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:R3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:R3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((T$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:S3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:S3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((U$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:T3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:T3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((V$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:U3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:U3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((W$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:V3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:V3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((X$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:W3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:W3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Y$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:X3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:X3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((Z$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Y3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Y3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AA$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Z3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:Z3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AB$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AA3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AA3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AC$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AB3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AB3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AD$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AC3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AC3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AE$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AD3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AD3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AF$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AE3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AE3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AG$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AF3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AF3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AH$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AG3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AG3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AI$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AH3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AH3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AJ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AI3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AI3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AK$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AJ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AJ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AL$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AK3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AK3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AM$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AL3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AL3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AN$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AM3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AM3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AO$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AN3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AN3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AP$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AO3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AO3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AQ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AP3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AP3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AR$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AQ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AQ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AS$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AR3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AR3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AT$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AS3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AS3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AU$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AT3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AT3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AV$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AU3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AU3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AW$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AV3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AV3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AX$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AW3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AW3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AY$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AX3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AX3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((AZ$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AY3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AY3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BA$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AZ3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:AZ3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BB$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BA3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BA3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BC$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BB3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BB3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BD$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BC3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BC3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BE$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BD3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BD3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BF$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BE3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BE3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))=0,0,IF((BG$5-$B3190)>INDEX($C$7:$BG$219,MATCH($A3190&\" - RAB life\",$A$7:$A$219,0),$B3190+1),\n(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BF3190),\n((INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax capex\",$A$7:$A$219,0),$B3190+1)*INDEX($C$229:$BA$229,1,$B3190+1))-SUM($C3190:BF3190))*(1/(INDEX($C$7:$BG$219,MATCH($A3190&\" - Tax life\",$A$7:$A$219,0),$B3190+1))*2)))","v":0},null,26]
["Asset 26",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((W$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:V3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:V3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((X$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:W3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:W3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((Y$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:X3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:X3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((Z$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Y3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Y3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AA$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Z3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:Z3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AB$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AA3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AA3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AC$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AB3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AB3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AD$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AC3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AC3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AE$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AD3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AD3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AF$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AE3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AE3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AG$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AF3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AF3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AH$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AG3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AG3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AI$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AH3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AH3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AJ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AI3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AI3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AK$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AJ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AJ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AL$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AK3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AK3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AM$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AL3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AL3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AN$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AM3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AM3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AO$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AN3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AN3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AP$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AO3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AO3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AQ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AP3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AP3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AR$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AQ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AQ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AS$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AR3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AR3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AT$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AS3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AS3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AU$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AT3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AT3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AV$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AU3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AU3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AW$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AV3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AV3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AX$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AW3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AW3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AY$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AX3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AX3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((AZ$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AY3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AY3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BA$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AZ3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:AZ3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BB$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BA3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BA3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BC$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BB3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BB3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BD$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BC3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BC3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BE$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BD3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BD3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BF$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BE3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BE3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))=0,0,IF((BG$5-$B3197)>INDEX($C$7:$BG$219,MATCH($A3197&\" - RAB life\",$A$7:$A$219,0),$B3197+1),\n(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BF3197),\n((INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax capex\",$A$7:$A$219,0),$B3197+1)*INDEX($C$229:$BA$229,1,$B3197+1))-SUM($C3197:BF3197))*(1/(INDEX($C$7:$BG$219,MATCH($A3197&\" - Tax life\",$A$7:$A$219,0),$B3197+1))*2)))","v":0},null,26]
["Asset 26",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AE$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AD3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AD3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AF$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AE3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AE3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AG$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AF3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AF3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AH$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AG3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AG3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AI$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AH3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AH3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AJ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AI3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AI3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AK$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AJ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AJ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AL$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AK3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AK3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AM$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AL3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AL3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AN$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AM3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AM3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AO$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AN3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AN3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AP$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AO3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AO3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AQ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AP3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AP3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AR$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AQ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AQ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AS$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AR3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AR3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AT$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AS3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AS3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AU$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AT3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AT3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AV$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AU3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AU3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AW$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AV3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AV3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AX$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AW3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AW3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AY$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AX3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AX3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((AZ$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AY3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AY3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BA$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AZ3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:AZ3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BB$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BA3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BA3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BC$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BB3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BB3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BD$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BC3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BC3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BE$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BD3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BD3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BF$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BE3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BE3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))=0,0,IF((BG$5-$B3205)>INDEX($C$7:$BG$219,MATCH($A3205&\" - RAB life\",$A$7:$A$219,0),$B3205+1),\n(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BF3205),\n((INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax capex\",$A$7:$A$219,0),$B3205+1)*INDEX($C$229:$BA$229,1,$B3205+1))-SUM($C3205:BF3205))*(1/(INDEX($C$7:$BG$219,MATCH($A3205&\" - Tax life\",$A$7:$A$219,0),$B3205+1))*2)))","v":0},null,26]
["Asset 26",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AL$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AK3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AK3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AM$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AL3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AL3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AN$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AM3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AM3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AO$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AN3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AN3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AP$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AO3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AO3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AQ$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AP3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AP3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AR$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AQ3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AQ3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AS$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AR3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AR3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AT$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AS3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AS3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AU$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AT3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AT3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AV$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AU3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AU3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AW$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AV3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AV3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AX$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AW3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AW3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AY$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AX3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AX3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((AZ$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AY3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AY3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BA$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AZ3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:AZ3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BB$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BA3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BA3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BC$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BB3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BB3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BD$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BC3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BC3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BE$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BD3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BD3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BF$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BE3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BE3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))=0,0,IF((BG$5-$B3212)>INDEX($C$7:$BG$219,MATCH($A3212&\" - RAB life\",$A$7:$A$219,0),$B3212+1),\n(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BF3212),\n((INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax capex\",$A$7:$A$219,0),$B3212+1)*INDEX($C$229:$BA$229,1,$B3212+1))-SUM($C3212:BF3212))*(1/(INDEX($C$7:$BG$219,MATCH($A3212&\" - Tax life\",$A$7:$A$219,0),$B3212+1))*2)))","v":0},null,26]
["Asset 26",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AO$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AN3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AN3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AP$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AO3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AO3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AQ$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AP3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AP3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AR$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AQ3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AQ3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AS$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AR3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AR3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AT$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AS3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AS3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AU$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AT3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AT3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AV$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AU3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AU3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AW$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AV3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AV3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AX$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AW3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AW3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AY$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AX3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AX3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((AZ$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AY3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AY3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BA$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AZ3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:AZ3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BB$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BA3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BA3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BC$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BB3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BB3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BD$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BC3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BC3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BE$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BD3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BD3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BF$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BE3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BE3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))=0,0,IF((BG$5-$B3215)>INDEX($C$7:$BG$219,MATCH($A3215&\" - RAB life\",$A$7:$A$219,0),$B3215+1),\n(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BF3215),\n((INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax capex\",$A$7:$A$219,0),$B3215+1)*INDEX($C$229:$BA$229,1,$B3215+1))-SUM($C3215:BF3215))*(1/(INDEX($C$7:$BG$219,MATCH($A3215&\" - Tax life\",$A$7:$A$219,0),$B3215+1))*2)))","v":0},null,26]
["Asset 26",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AW$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AV3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AV3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AX$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AW3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AW3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AY$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AX3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AX3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((AZ$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AY3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AY3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BA$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AZ3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:AZ3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BB$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BA3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BA3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BC$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BB3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BB3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BD$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BC3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BC3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BE$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BD3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BD3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BF$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BE3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BE3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))=0,0,IF((BG$5-$B3223)>INDEX($C$7:$BG$219,MATCH($A3223&\" - RAB life\",$A$7:$A$219,0),$B3223+1),\n(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BF3223),\n((INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax capex\",$A$7:$A$219,0),$B3223+1)*INDEX($C$229:$BA$229,1,$B3223+1))-SUM($C3223:BF3223))*(1/(INDEX($C$7:$BG$219,MATCH($A3223&\" - Tax life\",$A$7:$A$219,0),$B3223+1))*2)))","v":0},null,26]
["Asset 26",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AX$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AW3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AW3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AY$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AX3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AX3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((AZ$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AY3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AY3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BA$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AZ3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:AZ3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BB$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BA3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BA3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BC$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BB3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BB3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BD$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BC3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BC3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BE$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BD3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BD3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BF$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BE3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BE3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))=0,0,IF((BG$5-$B3224)>INDEX($C$7:$BG$219,MATCH($A3224&\" - RAB life\",$A$7:$A$219,0),$B3224+1),\n(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BF3224),\n((INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax capex\",$A$7:$A$219,0),$B3224+1)*INDEX($C$229:$BA$229,1,$B3224+1))-SUM($C3224:BF3224))*(1/(INDEX($C$7:$BG$219,MATCH($A3224&\" - Tax life\",$A$7:$A$219,0),$B3224+1))*2)))","v":0},null,26]
["Asset 27",3,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((G$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:F3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:F3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((H$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:G3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:G3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((I$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:H3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:H3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((J$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:I3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:I3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((K$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:J3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:J3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((L$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:K3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:K3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((M$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:L3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:L3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((N$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:M3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:M3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((O$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:N3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:N3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((P$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:O3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:O3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Q$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:P3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:P3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((R$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Q3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Q3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((S$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:R3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:R3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((T$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:S3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:S3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((U$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:T3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:T3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((V$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:U3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:U3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((W$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:V3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:V3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((X$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:W3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:W3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Y$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:X3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:X3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((Z$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Y3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Y3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AA$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Z3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:Z3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AB$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AA3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AA3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AC$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AB3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AB3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AD$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AC3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AC3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AE$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AD3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AD3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AF$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AE3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AE3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AG$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AF3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AF3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AH$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AG3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AG3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AI$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AH3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AH3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AJ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AI3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AI3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AK$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AJ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AJ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AL$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AK3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AK3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AM$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AL3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AL3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AN$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AM3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AM3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AO$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AN3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AN3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AP$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AO3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AO3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AQ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AP3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AP3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AR$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AQ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AQ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AS$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AR3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AR3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AT$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AS3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AS3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AU$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AT3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AT3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AV$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AU3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AU3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AW$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AV3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AV3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AX$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AW3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AW3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AY$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AX3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AX3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((AZ$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AY3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AY3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BA$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AZ3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:AZ3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BB$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BA3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BA3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BC$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BB3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BB3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BD$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BC3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BC3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BE$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BD3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BD3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BF$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BE3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BE3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))=0,0,IF((BG$5-$B3233)>INDEX($C$7:$BG$219,MATCH($A3233&\" - RAB life\",$A$7:$A$219,0),$B3233+1),\n(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BF3233),\n((INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax capex\",$A$7:$A$219,0),$B3233+1)*INDEX($C$229:$BA$229,1,$B3233+1))-SUM($C3233:BF3233))*(1/(INDEX($C$7:$BG$219,MATCH($A3233&\" - Tax life\",$A$7:$A$219,0),$B3233+1))*2)))","v":0},null,27]
["Asset 27",9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((M$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:L3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:L3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((N$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:M3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:M3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((O$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:N3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:N3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((P$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:O3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:O3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Q$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:P3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:P3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((R$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Q3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Q3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((S$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:R3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:R3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((T$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:S3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:S3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((U$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:T3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:T3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((V$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:U3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:U3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((W$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:V3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:V3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((X$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:W3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:W3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Y$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:X3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:X3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((Z$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Y3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Y3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AA$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Z3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:Z3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AB$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AA3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AA3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AC$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AB3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AB3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AD$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AC3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AC3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AE$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AD3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AD3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AF$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AE3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AE3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AG$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AF3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AF3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AH$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AG3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AG3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AI$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AH3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AH3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AJ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AI3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AI3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AK$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AJ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AJ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AL$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AK3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AK3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AM$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AL3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AL3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AN$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AM3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AM3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AO$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AN3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AN3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AP$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AO3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AO3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AQ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AP3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AP3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AR$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AQ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AQ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AS$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AR3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AR3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AT$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AS3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AS3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AU$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AT3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AT3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AV$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AU3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AU3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AW$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AV3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AV3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AX$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AW3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AW3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AY$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AX3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AX3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((AZ$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AY3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AY3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BA$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AZ3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:AZ3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BB$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BA3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BA3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BC$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BB3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BB3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BD$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BC3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BC3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BE$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BD3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BD3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BF$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BE3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BE3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))=0,0,IF((BG$5-$B3239)>INDEX($C$7:$BG$219,MATCH($A3239&\" - RAB life\",$A$7:$A$219,0),$B3239+1),\n(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BF3239),\n((INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax capex\",$A$7:$A$219,0),$B3239+1)*INDEX($C$229:$BA$229,1,$B3239+1))-SUM($C3239:BF3239))*(1/(INDEX($C$7:$BG$219,MATCH($A3239&\" - Tax life\",$A$7:$A$219,0),$B3239+1))*2)))","v":0},null,27]
["Asset 27",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((P$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:O3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:O3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Q$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:P3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:P3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((R$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Q3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Q3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((S$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:R3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:R3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((T$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:S3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:S3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((U$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:T3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:T3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((V$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:U3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:U3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((W$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:V3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:V3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((X$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:W3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:W3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Y$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:X3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:X3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((Z$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Y3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Y3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AA$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Z3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:Z3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AB$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AA3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AA3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AC$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AB3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AB3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AD$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AC3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AC3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AE$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AD3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AD3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AF$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AE3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AE3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AG$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AF3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AF3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AH$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AG3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AG3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AI$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AH3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AH3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AJ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AI3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AI3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AK$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AJ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AJ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AL$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AK3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AK3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AM$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AL3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AL3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AN$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AM3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AM3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AO$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AN3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AN3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AP$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AO3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AO3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AQ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AP3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AP3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AR$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AQ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AQ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AS$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AR3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AR3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AT$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AS3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AS3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AU$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AT3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AT3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AV$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AU3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AU3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AW$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AV3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AV3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AX$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AW3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AW3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AY$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AX3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AX3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((AZ$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AY3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AY3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BA$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AZ3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:AZ3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BB$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BA3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BA3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BC$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BB3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BB3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BD$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BC3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BC3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BE$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BD3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BD3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BF$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BE3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BE3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))=0,0,IF((BG$5-$B3242)>INDEX($C$7:$BG$219,MATCH($A3242&\" - RAB life\",$A$7:$A$219,0),$B3242+1),\n(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BF3242),\n((INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax capex\",$A$7:$A$219,0),$B3242+1)*INDEX($C$229:$BA$229,1,$B3242+1))-SUM($C3242:BF3242))*(1/(INDEX($C$7:$BG$219,MATCH($A3242&\" - Tax life\",$A$7:$A$219,0),$B3242+1))*2)))","v":0},null,27]
["Asset 27",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((Y$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:X3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:X3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((Z$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Y3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Y3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AA$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Z3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:Z3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AB$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AA3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AA3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AC$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AB3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AB3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AD$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AC3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AC3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AE$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AD3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AD3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AF$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AE3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AE3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AG$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AF3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AF3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AH$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AG3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AG3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AI$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AH3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AH3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AJ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AI3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AI3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AK$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AJ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AJ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AL$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AK3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AK3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AM$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AL3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AL3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AN$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AM3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AM3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AO$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AN3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AN3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AP$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AO3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AO3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AQ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AP3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AP3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AR$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AQ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AQ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AS$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AR3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AR3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AT$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AS3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AS3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AU$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AT3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AT3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AV$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AU3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AU3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AW$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AV3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AV3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AX$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AW3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AW3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AY$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AX3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AX3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((AZ$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AY3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AY3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BA$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AZ3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:AZ3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BB$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BA3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BA3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BC$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BB3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BB3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BD$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BC3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BC3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BE$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BD3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BD3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BF$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BE3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BE3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))=0,0,IF((BG$5-$B3251)>INDEX($C$7:$BG$219,MATCH($A3251&\" - RAB life\",$A$7:$A$219,0),$B3251+1),\n(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BF3251),\n((INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax capex\",$A$7:$A$219,0),$B3251+1)*INDEX($C$229:$BA$229,1,$B3251+1))-SUM($C3251:BF3251))*(1/(INDEX($C$7:$BG$219,MATCH($A3251&\" - Tax life\",$A$7:$A$219,0),$B3251+1))*2)))","v":0},null,27]
["Asset 27",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AA$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:Z3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:Z3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AB$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AA3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AA3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AC$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AB3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AB3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AD$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AC3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AC3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AE$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AD3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AD3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AF$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AE3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AE3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AG$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AF3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AF3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AH$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AG3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AG3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AI$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AH3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AH3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AJ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AI3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AI3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AK$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AJ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AJ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AL$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AK3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AK3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AM$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AL3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AL3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AN$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AM3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AM3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AO$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AN3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AN3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AP$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AO3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AO3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AQ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AP3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AP3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AR$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AQ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AQ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AS$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AR3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AR3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AT$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AS3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AS3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AU$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AT3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AT3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AV$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AU3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AU3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AW$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AV3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AV3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AX$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AW3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AW3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AY$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AX3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AX3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((AZ$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AY3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AY3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BA$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AZ3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:AZ3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BB$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BA3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BA3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BC$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BB3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BB3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BD$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BC3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BC3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BE$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BD3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BD3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BF$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BE3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BE3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))=0,0,IF((BG$5-$B3253)>INDEX($C$7:$BG$219,MATCH($A3253&\" - RAB life\",$A$7:$A$219,0),$B3253+1),\n(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BF3253),\n((INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax capex\",$A$7:$A$219,0),$B3253+1)*INDEX($C$229:$BA$229,1,$B3253+1))-SUM($C3253:BF3253))*(1/(INDEX($C$7:$BG$219,MATCH($A3253&\" - Tax life\",$A$7:$A$219,0),$B3253+1))*2)))","v":0},null,27]
["Asset 27",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AH$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AG3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AG3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AI$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AH3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AH3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AJ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AI3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AI3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AK$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AJ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AJ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AL$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AK3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AK3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AM$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AL3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AL3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AN$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AM3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AM3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AO$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AN3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AN3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AP$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AO3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AO3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AQ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AP3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AP3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AR$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AQ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AQ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AS$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AR3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AR3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AT$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AS3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AS3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AU$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AT3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AT3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AV$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AU3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AU3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AW$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AV3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AV3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AX$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AW3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AW3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AY$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AX3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AX3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((AZ$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AY3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AY3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BA$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AZ3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:AZ3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BB$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BA3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BA3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BC$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BB3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BB3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BD$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BC3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BC3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BE$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BD3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BD3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BF$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BE3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BE3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))=0,0,IF((BG$5-$B3260)>INDEX($C$7:$BG$219,MATCH($A3260&\" - RAB life\",$A$7:$A$219,0),$B3260+1),\n(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BF3260),\n((INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax capex\",$A$7:$A$219,0),$B3260+1)*INDEX($C$229:$BA$229,1,$B3260+1))-SUM($C3260:BF3260))*(1/(INDEX($C$7:$BG$219,MATCH($A3260&\" - Tax life\",$A$7:$A$219,0),$B3260+1))*2)))","v":0},null,27]
["Asset 27",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AQ$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AP3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AP3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AR$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AQ3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AQ3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AS$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AR3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AR3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AT$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AS3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AS3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AU$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AT3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AT3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AV$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AU3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AU3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AW$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AV3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AV3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AX$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AW3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AW3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AY$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AX3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AX3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((AZ$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AY3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AY3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BA$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AZ3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:AZ3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BB$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BA3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BA3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BC$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BB3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BB3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BD$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BC3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BC3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BE$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BD3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BD3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BF$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BE3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BE3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))=0,0,IF((BG$5-$B3269)>INDEX($C$7:$BG$219,MATCH($A3269&\" - RAB life\",$A$7:$A$219,0),$B3269+1),\n(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BF3269),\n((INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax capex\",$A$7:$A$219,0),$B3269+1)*INDEX($C$229:$BA$229,1,$B3269+1))-SUM($C3269:BF3269))*(1/(INDEX($C$7:$BG$219,MATCH($A3269&\" - Tax life\",$A$7:$A$219,0),$B3269+1))*2)))","v":0},null,27]
["Asset 27",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AR$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AQ3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AQ3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AS$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AR3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AR3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AT$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AS3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AS3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AU$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AT3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AT3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AV$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AU3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AU3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AW$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AV3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AV3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AX$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AW3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AW3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AY$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AX3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AX3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((AZ$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AY3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AY3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BA$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AZ3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:AZ3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BB$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BA3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BA3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BC$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BB3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BB3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BD$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BC3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BC3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BE$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BD3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BD3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BF$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BE3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BE3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))=0,0,IF((BG$5-$B3270)>INDEX($C$7:$BG$219,MATCH($A3270&\" - RAB life\",$A$7:$A$219,0),$B3270+1),\n(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BF3270),\n((INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax capex\",$A$7:$A$219,0),$B3270+1)*INDEX($C$229:$BA$229,1,$B3270+1))-SUM($C3270:BF3270))*(1/(INDEX($C$7:$BG$219,MATCH($A3270&\" - Tax life\",$A$7:$A$219,0),$B3270+1))*2)))","v":0},null,27]
["Asset 27",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((AY$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AX3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AX3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((AZ$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AY3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AY3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BA$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AZ3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:AZ3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BB$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BA3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BA3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BC$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BB3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BB3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BD$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BC3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BC3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BE$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BD3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BD3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BF$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BE3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BE3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},{"$f":"IF((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))=0,0,IF((BG$5-$B3277)>INDEX($C$7:$BG$219,MATCH($A3277&\" - RAB life\",$A$7:$A$219,0),$B3277+1),\n(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BF3277),\n((INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax capex\",$A$7:$A$219,0),$B3277+1)*INDEX($C$229:$BA$229,1,$B3277+1))-SUM($C3277:BF3277))*(1/(INDEX($C$7:$BG$219,MATCH($A3277&\" - Tax life\",$A$7:$A$219,0),$B3277+1))*2)))","v":0},null,27]
["Asset 28",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=(INDEX($C$7:$BG$219,MATCH($A3288&\" - Tax life\",$A$7:$A$219,0),$B3288+1)+$B3288),(INDEX($C$7:$BG$219,MATCH($A3288&\" - Tax capex\",$A$7:$A$219,0),$B3288+1))*OFFSET($C$229,0,$B3288)/INDEX($C$7:$BG$219,MATCH($A3288&\" - Tax life\",$A$7:$A$219,0),$B3288+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$232<=(INDEX($C$7:$BG$219,MATCH($A3315&\" - Tax life\",$A$7:$A$219,0),$B3315+1)+$B3315),(INDEX($C$7:$BG$219,MATCH($A3315&\" - Tax capex\",$A$7:$A$219,0),$B3315+1))*OFFSET($C$229,0,$B3315)/INDEX($C$7:$BG$219,MATCH($A3315&\" - Tax life\",$A$7:$A$219,0),$B3315+1),0)","v":0},0,0,0,null,28]
["Asset 28",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 28",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,28]
[{"$f":"\"Asset \"&BI3333&\" - Tax depreciation\"","v":"Asset 28 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3282:C3332)","v":0},{"$f":"SUM(D3282:D3332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28]
["Asset 29",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax life\",$A$7:$A$219,0),$B3362+1)+$B3362),(INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax capex\",$A$7:$A$219,0),$B3362+1))*OFFSET($C$229,0,$B3362)/INDEX($C$7:$BG$219,MATCH($A3362&\" - Tax life\",$A$7:$A$219,0),$B3362+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$232<=(INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax life\",$A$7:$A$219,0),$B3367+1)+$B3367),(INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax capex\",$A$7:$A$219,0),$B3367+1))*OFFSET($C$229,0,$B3367)/INDEX($C$7:$BG$219,MATCH($A3367&\" - Tax life\",$A$7:$A$219,0),$B3367+1),0)","v":0},0,0,0,null,29]
["Asset 29",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=(INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax life\",$A$7:$A$219,0),$B3379+1)+$B3379),(INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax capex\",$A$7:$A$219,0),$B3379+1))*OFFSET($C$229,0,$B3379)/INDEX($C$7:$BG$219,MATCH($A3379&\" - Tax life\",$A$7:$A$219,0),$B3379+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,29]
["Asset 29",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,29]
["Asset 29",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,29]
["Asset 29",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,29]
[{"$f":"\"Asset \"&BI3385&\" - Tax depreciation\"","v":"Asset 29 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3334:C3384)","v":0},{"$f":"SUM(D3334:D3384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29]
[{"$f":"\"Asset \"&BI3386","v":"Asset 30"},0,null,{"$f":"IF(D$232<=(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1)+$B3386),(INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax capex\",$A$7:$A$219,0),$B3386+1))*$C$229/INDEX($C$7:$BG$219,MATCH($A3386&\" - Tax life\",$A$7:$A$219,0),$B3386+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
[{"$f":"\"Asset \"&BI3387","v":"Asset 30"},1,null,null,{"$f":"IF(E$232<=(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1)+$B3387),(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax capex\",$A$7:$A$219,0),$B3387+1))*OFFSET($C$229,0,$B3387)/INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1),0)","v":0},{"$f":"IF(F$232<=(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1)+$B3387),(INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax capex\",$A$7:$A$219,0),$B3387+1))*OFFSET($C$229,0,$B3387)/INDEX($C$7:$BG$219,MATCH($A3387&\" - Tax life\",$A$7:$A$219,0),$B3387+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$232<=(INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax life\",$A$7:$A$219,0),$B3391+1)+$B3391),(INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax capex\",$A$7:$A$219,0),$B3391+1))*OFFSET($C$229,0,$B3391)/INDEX($C$7:$BG$219,MATCH($A3391&\" - Tax life\",$A$7:$A$219,0),$B3391+1),0)","v":0},0,0,0,0,0,0,0,0,null,30]
["Asset 30",6,null,null,null,null,null,null,null,{"$f":"IF(J$232<=(INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax life\",$A$7:$A$219,0),$B3392+1)+$B3392),(INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax capex\",$A$7:$A$219,0),$B3392+1))*OFFSET($C$229,0,$B3392)/INDEX($C$7:$BG$219,MATCH($A3392&\" - Tax life\",$A$7:$A$219,0),$B3392+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$232<=(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1)+$B3398),(INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax capex\",$A$7:$A$219,0),$B3398+1))*OFFSET($C$229,0,$B3398)/INDEX($C$7:$BG$219,MATCH($A3398&\" - Tax life\",$A$7:$A$219,0),$B3398+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BI3351+1","v":30}]
["Asset 30",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$232<=(INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax life\",$A$7:$A$219,0),$B3414+1)+$B3414),(INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax capex\",$A$7:$A$219,0),$B3414+1))*OFFSET($C$229,0,$B3414)/INDEX($C$7:$BG$219,MATCH($A3414&\" - Tax life\",$A$7:$A$219,0),$B3414+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$232<=(INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax life\",$A$7:$A$219,0),$B3419+1)+$B3419),(INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax capex\",$A$7:$A$219,0),$B3419+1))*OFFSET($C$229,0,$B3419)/INDEX($C$7:$BG$219,MATCH($A3419&\" - Tax life\",$A$7:$A$219,0),$B3419+1),0)","v":0},0,0,0,null,30]
["Asset 30",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW$232<=(INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax life\",$A$7:$A$219,0),$B3431+1)+$B3431),(INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax capex\",$A$7:$A$219,0),$B3431+1))*OFFSET($C$229,0,$B3431)/INDEX($C$7:$BG$219,MATCH($A3431&\" - Tax life\",$A$7:$A$219,0),$B3431+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,30]
["Asset 30",48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,30]
["Asset 30",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,30]
["Asset 30",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,30]
[{"$f":"\"Asset \"&BI3437&\" - Tax depreciation\"","v":"Asset 30 - Tax depreciation"},"Tax depreciation",{"$f":"SUM(C3386:C3436)","v":0},{"$f":"SUM(D3386:D3436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30]
["Interest",null,{"$f":"C1868*0.6*$C$222","v":0},{"$f":"D234","v":7.5808865285504998},7.1915850915802908,6.7942001307013129,6.3898001700644969,5.9795636068269102,5.5647853383374404,5.1468837099576463,4.7208197759953041,4.2883063112248712,3.8512296839481426,3.4116604455402979,2.971864438211663,2.5182602313017366,2.0543926371868007,1.5841839102988735,1.1119575070677168,0.7179032069040826,0.36902819976604284,0.12925412164212155,8.2378034862996137E-15,8.4437485734571043E-15,8.6548422877935328E-15,8.8712133449883716E-15,9.0929936786130812E-15,9.320318520578408E-15,9.553326483592867E-15,9.7921596456826883E-15,1.0036963636824756E-14,1.0287887727745375E-14,1.0545084920939009E-14,1.0808712043962485E-14,1.1078929845061547E-14,1.1355903091188085E-14,1.1639800668467787E-14,1.1930795685179482E-14,1.222906557730897E-14,1.2534792216741694E-14,1.2848162022160235E-14,1.316936607271424E-14,1.3498600224532096E-14,1.3836065230145399E-14,1.4181966860899032E-14,1.4536516032421511E-14,1.4899928933232048E-14,1.527242715656285E-14,1.565423783547692E-14,1.6045593781363842E-14,1.6446733625897937E-14,1.6857901966545386E-14,1.7279349515709023E-14,1.7711333253601749E-14,1.8154116584941795E-14,1.8607969499565339E-14,1.9073168737054474E-14,1.9549997955480836E-14,2.0038747904367854E-14]
["Opex",null,{"$f":"C238","v":0},38.395724888864841,39.355618011086463,40.339508461363621,41.347996172897709,42.381696077220148,43.441238479150648,44.527269441129413,45.640451177157644,46.781462456586574,47.950999018001234,49.149773993451262,50.378518343287539,51.637981301869729,52.928930834416462,54.252154105276865,55.608457957908783,56.9986694068565,58.423636142027902,59.884227045578598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PreTax",null,{"$f":"C1875-C1876","v":0},31.636910535620061,29.671552768272335,27.892175422702628,26.255980944397564,24.725272802074585,23.266678807417435,21.4962531908713,20.039257006862812,18.783789092758909,17.641886719714961,16.543912254515476,14.570992747033713,13.946549730905858,13.771077352119875,13.60500050812557,6.8380618304679928,0.541275360895483,-0.66280276416763684,-5.4540212622643338,-10.52104196951333,-2.0088791590045591E-15,-2.0591011379796725E-15,-2.1105786664291658E-15,-2.1633431330898936E-15,-2.2174267114171413E-15,-2.2728623792025689E-15,-2.3296839386826335E-15,-2.3879260371496997E-15,-2.4476241880784407E-15,-2.5088147927804055E-15,-2.5715351625999136E-15,-2.6358235416649095E-15,-2.7017191302065335E-15,-2.7692621084616952E-15,-2.8384936611732383E-15,-2.9094560027025701E-15,-2.982192402770134E-15,-3.05674721283939E-15,-3.133165893160372E-15,-3.2114950404893828E-15,-3.2917824165016168E-15,-3.3740769769141595E-15,-3.4584289013370126E-15,-3.5448896238704324E-15,-3.6335118644671945E-15,-3.7243496610788761E-15,-3.8174584026058503E-15,-3.9128948626709965E-15,-4.010717234237769E-15,-4.1109851650937161E-15,-4.2137597942210575E-15,-4.3191037890765843E-15,-4.4270813838035006E-15,-4.5377584183985825E-15,-4.6512023788585521E-15,-4.7674824383300164E-15]
["Taxable income",null,null,{"$f":"D3440+C3442","v":31.636910535620061},{"$f":"E3440+D3442","v":29.671552768272335},27.892175422702628,26.255980944397564,24.725272802074585,23.266678807417435,21.4962531908713,20.039257006862812,18.783789092758909,17.641886719714961,16.543912254515476,14.570992747033713,13.946549730905858,13.771077352119875,13.60500050812557,6.8380618304679928,0.541275360895483,-0.66280276416763684,-6.1168240264319707,-16.637865995945301,-16.637865995945305,-16.637865995945308,-16.637865995945312,-16.637865995945315,-16.637865995945319,-16.637865995945322,-16.637865995945326,-16.637865995945329,-16.637865995945333,-16.637865995945337,-16.63786599594534,-16.637865995945344,-16.637865995945347,-16.637865995945351,-16.637865995945354,-16.637865995945358,-16.637865995945361,-16.637865995945365,-16.637865995945369,-16.637865995945372,-16.637865995945376,-16.637865995945379,-16.637865995945383,-16.637865995945386,-16.63786599594539,-16.637865995945393,-16.637865995945397,{"$f":"AY3440+AX3442","v":-16.6378659959454},-16.637865995945404,-16.637865995945408,-16.637865995945411,-16.637865995945415,-16.637865995945418,-16.637865995945422,-16.637865995945425,-16.637865995945429]
["Loss carry forward",null,null,{"$f":"IF(D3441<0,D3441,0)","v":0},{"$f":"IF(E3441<0,E3441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.66280276416763684,-6.1168240264319707,-16.637865995945301,-16.637865995945305,-16.637865995945308,-16.637865995945312,-16.637865995945315,-16.637865995945319,-16.637865995945322,-16.637865995945326,-16.637865995945329,-16.637865995945333,-16.637865995945337,-16.63786599594534,-16.637865995945344,-16.637865995945347,-16.637865995945351,-16.637865995945354,-16.637865995945358,-16.637865995945361,-16.637865995945365,-16.637865995945369,-16.637865995945372,-16.637865995945376,-16.637865995945379,-16.637865995945383,-16.637865995945386,-16.63786599594539,-16.637865995945393,-16.637865995945397,-16.6378659959454,-16.637865995945404,-16.637865995945408,-16.637865995945411,-16.637865995945415,-16.637865995945418,-16.637865995945422,-16.637865995945425,-16.637865995945429]
["Payable",null,null,{"$f":"IF(D3441>0,D3441*0.3,0)","v":9.4910731606860175},{"$f":"IF(E3441>0,E3441*0.3,0)","v":8.9014658304816994},8.3676526268107878,7.8767942833192688,7.4175818406223755,6.9800036422252303,6.4488759572613903,6.0117771020588435,5.6351367278276721,5.2925660159144883,4.9631736763546428,4.3712978241101137,4.183964919271757,4.1313232056359626,4.0815001524376706,2.0514185491403976,0.1623826082686449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Allowance",null,null,{"$f":"D3443*(1-D$226)","v":3.9387953616846976},{"$f":"E3443*(1-E$226)","v":3.6941083196499056},3.4725758401264772,3.2688696275774967,3.0782964638582859,2.8967015115234709,2.6762835222634771,2.4948874973544202,2.338581742048484,2.1964148966045127,2.059717075687177,1.8140885970056972,1.7363454414977793,1.7144991303389245,1.6938225632616335,0.85133869789326511,6.7388782431487632E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interim tax",null,null,{"$f":"MAX(0,(SUM(D235:D236,D238)-(D1876-C3442))*0.3/(1-(1-D$226)*0.3))","v":9.4910731606860175},8.9014658304817029,8.3676526268107878,7.8767942833192679,7.4175818406223728,6.9800036422252338,6.4488759572613912,6.0117771020588462,5.6351367278276756,5.2925660159144892,4.9631736763546437,4.371297824110111,4.1839649192717543,4.1313232056359634,4.0815001524376715,2.0514185491403967,0.16238260826864301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary",null,{"$f":"C232","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
["FFO",null,null,{"$f":"D233+D236+D3444","v":41.175989791564938},40.622936488687934,40.008990545446331,39.323483533267378,38.556129446007397,37.696917630766762,37.022918528083672,36.266580542519634,35.405918105104313,34.42153375497498,33.29590285024112,32.711955420200596,32.070976466746934,31.244350286784734,30.159869924953693,24.185855860916142,19.969510703264827,13.264553197702096,6.6257033048901848,-1.9598821063459105E-15,-2.0088791590045591E-15,-2.0591011379796725E-15,-2.1105786664291642E-15,-2.1633431330898936E-15,-2.2174267114171413E-15,-2.2728623792025689E-15,-2.3296839386826335E-15,-2.3879260371496997E-15,-2.4476241880784423E-15,-2.5088147927804039E-15,-2.5715351625999136E-15,-2.6358235416649111E-15,-2.7017191302065335E-15,-2.7692621084616968E-15,-2.8384936611732399E-15,-2.9094560027025701E-15,-2.982192402770134E-15,-3.0567472128393884E-15,-3.1331658931603735E-15,-3.2114950404893812E-15,-3.2917824165016168E-15,-3.3740769769141563E-15,-3.4584289013370095E-15,-3.5448896238704356E-15,-3.6335118644671976E-15,-3.7243496610788761E-15,-3.8174584026058503E-15,-3.9128948626709965E-15,-4.010717234237769E-15,-4.1109851650937161E-15,-4.2137597942210575E-15,-4.3191037890765843E-15,-4.4270813838035006E-15,-4.5377584183985856E-15,-4.6512023788585521E-15,-4.7674824383300164E-15]
["Net debt (average)",null,null,{"$f":"AVERAGE(D1872,D1868)*D227","v":222.66354796632743},210.80592596600846,198.72072587753277,186.44181525423215,174.00647374327906,161.45559769999821,148.73461428538712,135.79338855678103,122.68616993077077,109.4726005442275,96.218042295007962,82.751936786627667,68.923003373964008,54.843792186148555,40.638589753100007,27.581253112845754,16.383176060761212,7.5105447772495006,1.9482306044770779,2.5143886972500693E-13,2.5772484146813212E-13,2.6416796250483541E-13,2.707721615674563E-13,2.7754146560664272E-13,2.8448000224680876E-13,2.9159200230297898E-13,2.9888180236055346E-13,3.0635384741956727E-13,3.1401269360505647E-13,3.218630109451829E-13,3.2990958621881251E-13,3.3815732587428282E-13,3.4661125902113981E-13,3.5527654049666836E-13,3.6415845400908503E-13,3.7326241535931215E-13,3.8259397574329495E-13,3.9215882513687728E-13,4.0196279576529923E-13,4.1201186565943169E-13,4.2231216230091754E-13,4.3286996635844044E-13,4.4369171551740147E-13,4.5478400840533652E-13,4.6615360861546993E-13,4.7780744883085664E-13,4.89752635051628E-13,5.0199645092791878E-13,5.1454636220111677E-13,5.2741002125614469E-13,5.405952717875483E-13,5.5411015358223715E-13,5.6796290742179312E-13,5.8216198010733788E-13,5.9671602961002127E-13,6.1163393035027189E-13]
["FFO/net debt",null,null,{"$f":"D3448/D3449","v":0.18492469992345503},{"$f":"E3448/E3449","v":0.19270301013852051},0.20133275162301387,0.21091557963885868,0.22157870691001583,0.23348163933474561,0.24891931650184201,0.26707176931044052,0.28858931797351833,0.31443058430925369,0.34604635529950495,0.39530138738078091,0.46531600331946499,0.56969711687216007,0.74214853685106108,0.87689474303296855,1.2189035037652511,1.766123975171854,3.4008824672316353,-7.7946663874578735E-3,-7.7946663874578753E-3,-7.7946663874578735E-3,-7.7946663874578735E-3,-7.7946663874578735E-3,-7.7946663874578761E-3,-7.7946663874578727E-3,-7.7946663874578744E-3,-7.7946663874578761E-3,-7.7946663874578753E-3,-7.794666387457877E-3,-7.7946663874578753E-3,-7.7946663874578744E-3,-7.7946663874578744E-3,-7.7946663874578735E-3,-7.7946663874578761E-3,-7.7946663874578744E-3,-7.7946663874578735E-3,-7.794666387457877E-3,-7.7946663874578779E-3,-7.7946663874578735E-3,-7.7946663874578753E-3,-7.7946663874578735E-3,-7.7946663874578718E-3,-7.7946663874578735E-3,-7.7946663874578761E-3,-7.7946663874578735E-3,-7.7946663874578796E-3,-7.7946663874578779E-3,-7.7946663874578727E-3,-7.7946663874578787E-3,-7.7946663874578753E-3,-7.7946663874578744E-3,-7.794666387457877E-3,-7.7946663874578735E-3,-7.794666387457877E-3,-7.794666387457877E-3]
[]
["real revenue",null,null,{"$f":"D239/D229","v":85.02692800876126},82.969793781182332,80.920659085049863,78.873222640962126,76.822307050423476,74.763674680387297,72.935232387221618,71.099512051979062,69.243535082587641,67.357865422128086,65.435721626122202,63.992158050633563,62.550980873096677,61.025669745928688,59.377419601698897,54.500481641754703,51.054909959433516,46.200631408297482,41.684656887617137,3.8312329997379593E-15,3.8312329997379593E-15,3.8312329997379601E-15,3.8312329997379601E-15,3.8312329997379609E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379633E-15,3.8312329997379617E-15,3.8312329997379625E-15,3.8312329997379641E-15,3.8312329997379641E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379656E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379641E-15,3.8312329997379664E-15,3.831232999737968E-15,3.831232999737968E-15,3.8312329997379672E-15,3.8312329997379664E-15,3.8312329997379664E-15,3.8312329997379672E-15,3.8312329997379672E-15,3.8312329997379688E-15,3.8312329997379696E-15,3.8312329997379688E-15,3.8312329997379712E-15,3.8312329997379704E-15,3.8312329997379696E-15]
["real returns",null,null,{"$f":"D3454/D229","v":43.724957032615364},41.994444507429698,40.236783411519788,38.452544300077477,36.642297728294629,34.806614251363065,33.224524306700268,31.592597899946472,29.91172256140009,28.18278582135957,26.406675210123325,25.184038004321909,23.832156716645834,22.35302829026655,20.748649668355537,16.46775487398466,13.551378590702782,8.7413876142830063,4.2254130936026604,3.8312329997379593E-15,3.8312329997379593E-15,3.8312329997379601E-15,3.8312329997379601E-15,3.8312329997379609E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379633E-15,3.8312329997379617E-15,3.8312329997379625E-15,3.8312329997379641E-15,3.8312329997379641E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379656E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379641E-15,3.8312329997379664E-15,3.831232999737968E-15,3.831232999737968E-15,3.8312329997379672E-15,3.8312329997379664E-15,3.8312329997379664E-15,3.8312329997379672E-15,3.8312329997379672E-15,3.8312329997379688E-15,3.8312329997379696E-15,3.8312329997379688E-15,3.8312329997379712E-15,3.8312329997379704E-15,3.8312329997379696E-15]
["Nominal returns","NPV",{"$f":"NPV($C$224,D3454:BA3454)","v":464.74656715061076},{"$f":"SUM(D235:D236)","v":44.818080958430741},44.120413260618321,43.330614836021169,42.444414075754381,41.457396588976025,40.365001457580732,39.493518715777846,38.492512821160517,37.355642674280702,36.076348542318605,34.647846220094245,33.869731261406557,32.85289125655089,31.584243793632609,30.050231271990931,24.446474670090595,20.620025127737424,13.63358139746814,6.7549574265323065,6.2779213799537031E-15,6.4348694144525452E-15,6.5957411498138603E-15,6.7606346785592058E-15,6.9296505455231875E-15,7.1028918091612667E-15,7.2804641043902981E-15,7.4624757070000548E-15,7.6490375996750561E-15,7.8402635396669345E-15,8.0362701281586037E-15,8.2371768813625711E-15,8.443106303396637E-15,{"$f":"SUM(AJ235:AJ236)","v":8.6541839609815518E-15},8.8705385600060918E-15,9.0923020240062438E-15,9.3196095746063995E-15,9.5525998139715596E-15,9.7914148093208454E-15,1.0036200179553868E-14,1.0287105184042713E-14,1.0544282813643782E-14,1.0807889883984872E-14,1.1078087131084498E-14,1.1355039309361616E-14,1.1638915292095656E-14,1.1929888174398044E-14,1.2228135378757992E-14,1.2533838763226941E-14,1.2847184732307618E-14,1.3168364350615307E-14,1.3497573459380691E-14,1.383501279586521E-14,1.4180888115761839E-14,1.4535410318655891E-14,1.4898795576622284E-14,1.5271265466037837E-14]
[]
["Cash flow analysis"]
[" -  Capex",null,{"$f":"C1870","v":380.88573002162804},{"$f":"D1870","v":9.9590105878448334},9.6408755273997926,9.3006093323150942,8.9373042802715332,8.5500210947931006,8.1377879348655746,7.699599353757427,7.2344152261345824,6.7411596425344955,6.2187197702380708,5.6659446795502433,5.0816441344716239,4.4645873467143549,3.8135016919851776,3.1270713874278453,2.4039361290851557,1.6426896882081898,0.84187846520669718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" -  Interest",null,{"$f":"C234","v":0},7.5808865285504998,7.1915850915802908,6.7942001307013129,6.3898001700644969,5.9795636068269102,5.5647853383374404,5.1468837099576463,4.7208197759953041,4.2883063112248712,3.8512296839481426,3.4116604455402979,2.971864438211663,2.5182602313017366,2.0543926371868007,1.5841839102988735,1.1119575070677168,0.7179032069040826,0.36902819976604284,0.12925412164212155,8.2378034862996137E-15,8.4437485734571043E-15,8.6548422877935328E-15,8.8712133449883716E-15,9.0929936786130812E-15,9.320318520578408E-15,9.553326483592867E-15,9.7921596456826883E-15,1.0036963636824756E-14,1.0287887727745375E-14,1.0545084920939009E-14,1.0808712043962485E-14,1.1078929845061547E-14,1.1355903091188085E-14,1.1639800668467787E-14,1.1930795685179482E-14,1.222906557730897E-14,1.2534792216741694E-14,1.2848162022160235E-14,1.316936607271424E-14,1.3498600224532096E-14,1.3836065230145399E-14,1.4181966860899032E-14,1.4536516032421511E-14,1.4899928933232048E-14,1.527242715656285E-14,1.565423783547692E-14,1.6045593781363842E-14,1.6446733625897937E-14,1.6857901966545386E-14,1.7279349515709023E-14,1.7711333253601749E-14,1.8154116584941795E-14,1.8607969499565339E-14,1.9073168737054474E-14,1.9549997955480836E-14,2.0038747904367854E-14]
[" -  Debt repayments",null,{"$f":"(C1868*C$227)-(D1868*D$227)","v":-228.53143801297682},{"$f":"(D1868*D$227)-(E1868*E$227)","v":11.735780093298814},11.979463907339039,12.19093626961245,12.3668849769887,12.503798044917517,12.597954041644215,12.844012787577952,13.038438669634218,13.175998582386285,13.251140190700269,13.257976307738787,13.674234709021846,13.983632116305451,14.174790259325441,14.235614606771669,11.879058673736836,10.517095430432239,7.2281671365911873,3.8964612089536588,-6.2083671537038835E-15,-6.3635763325464957E-15,-6.5226657408601455E-15,-6.6857323843816327E-15,-6.8528756939911647E-15,-7.0241975863409488E-15,-7.1998025259994587E-15,-7.3797975891494906E-15,-7.5642925288781799E-15,-7.7533998421001735E-15,-7.9472348381526829E-15,-8.1459157091064419E-15,-8.3495636018341711E-15,-8.5583026918799673E-15,-8.7722602591770258E-15,-8.9915667656564073E-15,-9.2163559347978415E-15,-9.4467648331677534E-15,-9.6829339539969182E-15,-9.9250073028469182E-15,-1.0173132485418061E-14,-1.0427460797553486E-14,-1.0688147317492421E-14,-1.0955351000429641E-14,-1.1229234775440443E-14,-1.1509965644826383E-14,-1.1797714785947048E-14,-1.2092657655595764E-14,-1.2394974096985701E-14,-1.2704848449410268E-14,-1.302246966064557E-14,-1.3348031402161765E-14,-1.3681732187215716E-14,-1.4023775491896131E-14,-1.437436987919359E-14,-1.4733729126173299E-14,{"$f":"(BG1868*BG$227)-(BG1872*BG$227)","v":-1.510207235432773E-14}]
["Nominal Cash Flow to Equity Holders",{"$f":"C223","v":5.0661850424048353E-2}]
[" -  Pre-tax",{"$f":"IRR(C3461:BG3461)","v":7.745846186719918E-2},{"$f":"C239-C238-C3457-C3458-C3459","v":-152.35429200865121},19.481199110421294,19.002597053949099,18.517444943518797,18.019294276007138,17.502310306296781,16.961175654256966,16.479306386748295,15.993726646750844,15.48875988018353,14.951673794036644,14.371981862952083,13.956076576707115,13.622757003727124,13.256058335474112,12.797183930754176,9.9028610580941532,7.8097255846243954,5.1945075959042075,2.7292420959365198,4.2484850473579729E-15,4.3546971735419366E-15,4.463564602880473E-15,4.5751537179524669E-15,4.6895325609012711E-15,4.8067708749238075E-15,4.9269401467968898E-15,5.050113650466857E-15,5.1763664917284802E-15,5.3057756540217328E-15,5.4384200453722774E-15,5.5743805465065283E-15,5.7137400601692616E-15,5.8565835616734339E-15,6.0029981507153306E-15,6.1530731044831689E-15,6.3068999320952714E-15,6.4645724303976194E-15,6.6261867411575282E-15,6.7918414096865462E-15,6.961637444928678E-15,7.135678381051869E-15,7.3140703405782619E-15,7.4969220990926285E-15,7.6843451515700103E-15,7.8764537803591886E-15,8.0733651248681716E-15,8.275199252989914E-15,8.4820792343147048E-15,8.6941312151724991E-15,8.9114844955518541E-15,9.1342716079407075E-15,9.3626283981391315E-15,9.5966941080926308E-15,9.8366114607950078E-15,1.0082526747314747E-14,{"$f":"BG239-BG238-BG3457-BG3458-BG3459+(BG1872*(1-BG$227))","v":4.2312456760095488E-13}]
[" -  Post-tax ",{"$f":"IRR(C3462:BG3462)","v":1.2081112759079637E-2},{"$f":"C3461-C3443","v":-152.35429200865121},{"$f":"D3461-D3443","v":9.9901259497352761},10.1011312234674,10.149792316708009,10.142499992687869,10.084728465674406,9.9811720120317347,10.030430429486906,9.9819495446920001,9.8536231523558584,9.6591077781221557,9.4088081865974402,9.5847787525970016,9.4387920844553665,9.1247351298381503,8.7156837783165066,7.8514425089537561,7.6473429763557501,5.1945075959042075,2.7292420959365198,4.2484850473579729E-15,4.3546971735419366E-15,4.463564602880473E-15,4.5751537179524669E-15,4.6895325609012711E-15,4.8067708749238075E-15,4.9269401467968898E-15,5.050113650466857E-15,5.1763664917284802E-15,5.3057756540217328E-15,5.4384200453722774E-15,5.5743805465065283E-15,5.7137400601692616E-15,5.8565835616734339E-15,6.0029981507153306E-15,6.1530731044831689E-15,6.3068999320952714E-15,6.4645724303976194E-15,6.6261867411575282E-15,6.7918414096865462E-15,6.961637444928678E-15,7.135678381051869E-15,7.3140703405782619E-15,7.4969220990926285E-15,7.6843451515700103E-15,7.8764537803591886E-15,8.0733651248681716E-15,8.275199252989914E-15,8.4820792343147048E-15,8.6941312151724991E-15,8.9114844955518541E-15,9.1342716079407075E-15,9.3626283981391315E-15,9.5966941080926308E-15,9.8366114607950078E-15,{"$f":"BF3461-BF3443","v":1.0082526747314747E-14},{"$f":"BG3461-BG3443","v":4.2312456760095488E-13}]
[" -  Post-tax + Value of Imputation Credits",{"$f":"IRR(C3463:BG3463)","v":5.0661850424055244E-2},{"$f":"C3462+(C3443*C$226)","v":-152.35429200865121},{"$f":"D3462+(D3443*D$226)","v":15.542403748736596},15.308488734299193,15.044869103392319,14.75042464842964,14.424013842438494,14.064474142733495,13.803022864484818,13.498839149396424,13.150178138135047,12.755258897432132,12.312264787264906,12.141987979701419,11.886411562229345,11.541559205135188,11.103361367492544,9.0515223602008881,7.7423368021929075,5.1945075959042075,2.7292420959365198,4.2484850473579729E-15,4.3546971735419366E-15,4.463564602880473E-15,4.5751537179524669E-15,4.6895325609012711E-15,4.8067708749238075E-15,4.9269401467968898E-15,5.050113650466857E-15,5.1763664917284802E-15,5.3057756540217328E-15,5.4384200453722774E-15,5.5743805465065283E-15,5.7137400601692616E-15,5.8565835616734339E-15,6.0029981507153306E-15,6.1530731044831689E-15,6.3068999320952714E-15,6.4645724303976194E-15,6.6261867411575282E-15,6.7918414096865462E-15,6.961637444928678E-15,7.135678381051869E-15,7.3140703405782619E-15,7.4969220990926285E-15,7.6843451515700103E-15,7.8764537803591886E-15,8.0733651248681716E-15,8.275199252989914E-15,8.4820792343147048E-15,8.6941312151724991E-15,8.9114844955518541E-15,9.1342716079407075E-15,9.3626283981391315E-15,9.5966941080926308E-15,9.8366114607950078E-15,1.0082526747314747E-14,4.2312456760095488E-13]
["Real Cash Flow to Equity"]
[" -  Pre-tax",{"$f":"IRR(C3465:BG3465)","v":5.1178987187500136E-2},{"$f":"C3461/C$229","v":-152.35429200865121},19.006047912606142,18.086945440998548,17.195288466290435,16.324591268185202,15.469492007292653,14.625568609671394,13.863467561459498,13.126796299842729,12.402289324690763,11.680223671025868,10.95353098631152,10.37712287075356,9.8822255030863406,9.3816729925955471,8.8360147287191086,6.6708141217327723,5.1325130513240795,3.3305411863069594,1.7072165758566211,2.5927269755727946E-15,2.5927269755728037E-15,2.592726975572797E-15,2.5927269755727871E-15,2.5927269755727828E-15,2.592726975572786E-15,2.5927269755727793E-15,2.5927269755728025E-15,2.5927269755727785E-15,2.592726975572799E-15,2.5927269755727994E-15,2.5927269755727737E-15,2.5927269755728061E-15,2.5927269755727797E-15,2.5927269755728065E-15,2.5927269755727879E-15,2.5927269755727974E-15,2.5927269755727844E-15,2.5927269755727718E-15,2.5927269755728025E-15,2.5927269755727907E-15,2.5927269755727816E-15,2.5927269755728159E-15,2.5927269755727848E-15,2.5927269755728073E-15,2.5927269755727836E-15,2.5927269755727848E-15,2.592726975572797E-15,2.5927269755728104E-15,2.5927269755727887E-15,2.592726975572801E-15,2.5927269755728175E-15,2.5927269755727919E-15,2.5927269755727978E-15,2.592726975572814E-15,{"$f":"BF3461/BF$229","v":2.5927269755727789E-15},{"$f":"BG3461/BG$229","v":1.0615287973336714E-13}]
[" -  Post-tax ",-1.260379242794385E-2,-152.35429200865121,9.746464341205149,9.6144021163282805,9.4250911662528498,9.1886044082570848,8.9134304937640714,8.6067333445876688,8.4382524132501828,8.1926508588352647,7.8900755242737191,7.5456795583655696,7.1708740658671797,7.1268186483507332,6.8470920996252334,6.4578232054927556,6.0178794532278257,5.288927437984432,5.0257960038150475,3.3305411863069594,1.7072165758566211,2.5927269755727946E-15,2.5927269755728037E-15,2.592726975572797E-15,2.5927269755727871E-15,2.5927269755727828E-15,2.592726975572786E-15,2.5927269755727793E-15,2.5927269755728025E-15,2.5927269755727785E-15,2.592726975572799E-15,2.5927269755727994E-15,2.5927269755727737E-15,2.5927269755728061E-15,2.5927269755727797E-15,2.5927269755728065E-15,2.5927269755727879E-15,2.5927269755727974E-15,2.5927269755727844E-15,2.5927269755727718E-15,2.5927269755728025E-15,2.5927269755727907E-15,2.5927269755727816E-15,2.5927269755728159E-15,2.5927269755727848E-15,2.5927269755728073E-15,2.5927269755727836E-15,2.5927269755727848E-15,2.592726975572797E-15,2.5927269755728104E-15,2.5927269755727887E-15,2.592726975572801E-15,2.5927269755728175E-15,2.5927269755727919E-15,2.5927269755727978E-15,2.592726975572814E-15,{"$f":"BF3462/BF$229","v":2.5927269755727789E-15},1.0615287973336714E-13]
[" -  Post-tax + Value of Imputation Credits",2.5035951633217923E-2,-152.35429200865121,15.16332073047473,14.570839961260386,13.970656586774837,13.363156721315031,12.748726479178289,12.127751974661647,11.612003274952631,11.079125941824632,10.52972059751769,9.9643878642718438,9.3837283643271192,9.0282466184563877,8.6226451406499809,8.168275330947889,7.6664885893902266,6.0973311479772114,5.088225476607831,3.3305411863069594,1.7072165758566211,2.5927269755727946E-15,2.5927269755728037E-15,2.592726975572797E-15,2.5927269755727871E-15,2.5927269755727828E-15,2.592726975572786E-15,2.5927269755727793E-15,2.5927269755728025E-15,2.5927269755727785E-15,2.592726975572799E-15,2.5927269755727994E-15,2.5927269755727737E-15,2.5927269755728061E-15,2.5927269755727797E-15,2.5927269755728065E-15,2.5927269755727879E-15,2.5927269755727974E-15,2.5927269755727844E-15,2.5927269755727718E-15,2.5927269755728025E-15,2.5927269755727907E-15,2.5927269755727816E-15,2.5927269755728159E-15,2.5927269755727848E-15,2.5927269755728073E-15,2.5927269755727836E-15,2.5927269755727848E-15,2.592726975572797E-15,2.5927269755728104E-15,2.5927269755727887E-15,2.592726975572801E-15,2.5927269755728175E-15,2.5927269755727919E-15,2.5927269755727978E-15,2.592726975572814E-15,2.5927269755727789E-15,1.0615287973336714E-13]
["Net Cash Flow to Debt"]
[" -  before Tax Calculation",{"$f":"IRR(C3469:BG3469)","v":3.3172182324079369E-2},{"$f":"C3459+C3458","v":-228.53143801297682},{"$f":"D3459+D3458","v":19.316666621849315},19.171048998919328,18.985136400313763,18.756685147053197,18.483361651744428,18.162739379981655,17.990896497535598,17.75925844562952,17.464304893611157,17.10236987464841,16.669636753279086,16.64609914723351,16.501892347607189,16.229182896512242,15.819798517070543,12.991016180804552,11.234998637336322,7.5971953363572302,4.02571533059578,2.0294363325957302E-15,2.0801722409106086E-15,2.1321765469333873E-15,2.1854809606067389E-15,2.2401179846219165E-15,2.2961209342374592E-15,2.3535239575934083E-15,2.4123620565331978E-15,2.4726711079465759E-15,2.5344878856452017E-15,2.5978500827863263E-15,2.6627963348560428E-15,2.7293662432273754E-15,2.797600399308118E-15,2.8675404092907612E-15,2.9392289195230748E-15,3.0127096425111281E-15,3.0880273835739401E-15,3.1652280681633172E-15,3.2443587698673214E-15,3.3254677391140354E-15,3.4086044325919131E-15,3.4938195434066104E-15,3.5811650319918697E-15,3.6706941577916057E-15,3.7624615117364672E-15,3.8565230495298721E-15,3.9529361257680782E-15,4.051759528912236E-15,4.1530535171351184E-15,4.2568798550634527E-15,4.3633018514399837E-15,4.4723843977260788E-15,4.584194007669208E-15,4.6987988578608837E-15,4.8162688293075378E-15,{"$f":"BG3459+BG3458+(BG1872*BG$227)","v":6.2412164207747585E-13}]
[" -  Deduction to Reduce Tax",null,null,{"$f":"MAX(0,MIN(D3438+D3440,C3471+D3438))","v":7.5808865285504998},7.1915850915802908,6.7942001307013129,6.3898001700644969,5.9795636068269102,5.5647853383374404,5.1468837099576463,4.7208197759953041,4.2883063112248712,3.8512296839481426,3.4116604455402979,2.971864438211663,2.5182602313017366,2.0543926371868007,1.5841839102988735,1.1119575070677168,0.7179032069040826,0,0,0,6.4348694144525452E-15,{"$f":"MAX(0,MIN(Y3438+Y3440,X3471+Y3438))","v":6.5957411498138603E-15},{"$f":"MAX(0,MIN(Z3438+Z3440,Y3471+Z3438))","v":6.7606346785592058E-15},6.9296505455231875E-15,7.1028918091612667E-15,7.2804641043902981E-15,7.4624757070000548E-15,7.6490375996750561E-15,7.8402635396669345E-15,8.0362701281586037E-15,8.2371768813625711E-15,8.443106303396637E-15,8.6541839609815518E-15,8.8705385600060918E-15,9.0923020240062438E-15,9.3196095746063995E-15,9.5525998139715596E-15,9.7914148093208454E-15,1.0036200179553868E-14,1.0287105184042713E-14,1.0544282813643782E-14,1.0807889883984872E-14,1.1078087131084498E-14,1.1355039309361616E-14,1.1638915292095656E-14,1.1929888174398044E-14,1.2228135378757992E-14,{"$f":"MAX(0,MIN(AY3438+AY3440,AX3471+AY3438))","v":1.2533838763226941E-14},1.2847184732307618E-14,1.3168364350615307E-14,1.3497573459380691E-14,1.383501279586521E-14,1.4180888115761839E-14,1.4535410318655891E-14,1.4898795576622284E-14,1.5271265466037837E-14]
[" -  Unutilised Deductions Carried Forward",null,null,{"$f":"MAX(0,C3471+D3438-D3470)","v":0},{"$f":"MAX(0,D3471+E3438-E3470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36902819976604284,0.49828232140816442,0.49828232140817263,0.49828232140817463,0.49828232140817669,0.4982823214081788,0.49828232140818096,0.49828232140818318,0.49828232140818546,0.49828232140818779,0.49828232140819018,0.49828232140819262,0.49828232140819512,0.49828232140819773,0.49828232140820039,0.49828232140820311,0.49828232140820589,0.49828232140820872,0.4982823214082116,0.4982823214082146,0.49828232140821765,0.49828232140822076,0.49828232140822398,0.49828232140822726,0.49828232140823059,0.49828232140823403,0.49828232140823753,0.49828232140824114,0.49828232140824485,0.49828232140824869,{"$f":"MAX(0,AX3471+AY3438-AY3470)","v":0.49828232140825257},0.49828232140825662,0.49828232140826073,0.49828232140826495,0.49828232140826928,0.49828232140827372,0.49828232140827827,0.49828232140828294,0.49828232140828771]
[" -  Net Cash Flow to Debt",{"$f":"IRR(C3472:BG3472)","v":2.3272705012814976E-2},{"$f":"C3438-C3470*0.3+C3459","v":-228.53143801297682},{"$f":"D3438-D3470*0.3+D3459","v":17.042400663284162},{"$f":"E3438-E3470*0.3+E3459","v":17.013573471445241},16.946876361103371,16.839745096033848,16.689492569696355,16.493303778480424,16.446831384548304,16.343012512830931,16.177813000243695,15.94700096946397,15.646138619616995,15.754539815770009,15.746414278216665,15.612865105356201,15.344543343980881,12.657428928684238,11.019627675265097,7.5971953363572302,4.02571533059578,2.0294363325957302E-15,1.4971141657484519E-16,1.5345420198922892E-16,1.572905570389772E-16,1.6122282096496007E-16,1.6525339148907934E-16,1.693847262763189E-16,1.7361934443318132E-16,1.7795982804405909E-16,1.8240882374512105E-16,1.8696904433874458E-16,1.9164327044727102E-16,1.9643435220838448E-16,2.0134521101365242E-16,2.0637884128893425E-16,2.1153831232120171E-16,2.1682677012920891E-16,2.2224743938247227E-16,2.2780362536706291E-16,2.3349871600116052E-16,2.3933618390122203E-16,2.4531958849877944E-16,2.5145257821114835E-16,2.5773889266652057E-16,2.641823649831206E-16,2.7078692410777107E-16,2.7755659721045959E-16,2.8449551214068116E-16,2.9160789994415378E-16,2.9889809744283375E-16,3.0637054987886191E-16,3.1402981362577761E-16,3.21880558966516E-16,3.299275729406548E-16,3.3817576226411469E-16,3.4663015632085435E-16,3.5529591022877363E-16]
["Cash Flows to Assets"]
[" -  Nominal",{"$f":"IRR(C3474:BG3474)","v":5.0970682910415732E-2},{"$f":"C239-C3457-C238","v":-380.88573002162804},38.797865732270616,38.17364605286842,37.50258134383256,36.775979423060335,35.985671958041216,35.123915034238628,34.4702028842839,33.752985092380356,32.953064773794686,32.054043668685061,31.041618616231162,30.602175723940633,30.124649351334313,29.48524123198635,28.616982447824718,22.89387723889871,19.044724221960713,12.791702932261444,6.7549574265323002,6.2779213799537031E-15,6.4348694144525452E-15,6.5957411498138603E-15,6.7606346785592058E-15,6.9296505455231875E-15,7.1028918091612667E-15,7.2804641043902981E-15,7.4624757070000548E-15,7.6490375996750561E-15,7.8402635396669345E-15,8.0362701281586037E-15,8.2371768813625711E-15,8.443106303396637E-15,8.6541839609815518E-15,8.8705385600060918E-15,9.0923020240062438E-15,9.3196095746063995E-15,9.5525998139715596E-15,9.7914148093208454E-15,1.0036200179553868E-14,1.0287105184042713E-14,1.0544282813643782E-14,1.0807889883984872E-14,1.1078087131084498E-14,1.1355039309361616E-14,1.1638915292095656E-14,1.1929888174398044E-14,1.2228135378757992E-14,1.2533838763226941E-14,1.2847184732307618E-14,1.3168364350615307E-14,1.3497573459380691E-14,1.383501279586521E-14,1.4180888115761839E-14,1.4535410318655891E-14,1.4898795576622284E-14,1.5271265466037837E-14]
[" -  Nominal Post-tax",2.4806646177677472E-2,{"$f":"C3474-C3443","v":-380.88573002162804},{"$f":"D3474-D3443","v":29.306792571584598},29.272180222386723,29.134928717021772,28.899185139741064,28.568090117418841,28.143911392013397,28.02132692702251,27.741207990321513,27.317928045967015,26.761477652770573,26.078444939876519,26.230877899830517,25.940684432062554,25.353918026350389,24.535482295387048,20.842458689758313,18.88234161369207,12.791702932261444,6.7549574265323002,6.2779213799537031E-15,6.4348694144525452E-15,6.5957411498138603E-15,6.7606346785592058E-15,6.9296505455231875E-15,7.1028918091612667E-15,7.2804641043902981E-15,7.4624757070000548E-15,7.6490375996750561E-15,7.8402635396669345E-15,8.0362701281586037E-15,8.2371768813625711E-15,8.443106303396637E-15,8.6541839609815518E-15,8.8705385600060918E-15,9.0923020240062438E-15,9.3196095746063995E-15,9.5525998139715596E-15,9.7914148093208454E-15,1.0036200179553868E-14,1.0287105184042713E-14,1.0544282813643782E-14,1.0807889883984872E-14,1.1078087131084498E-14,1.1355039309361616E-14,1.1638915292095656E-14,1.1929888174398044E-14,1.2228135378757992E-14,1.2533838763226941E-14,1.2847184732307618E-14,1.3168364350615307E-14,1.3497573459380691E-14,1.383501279586521E-14,1.4180888115761839E-14,1.4535410318655891E-14,1.4898795576622284E-14,1.5271265466037837E-14]
[" -  Real",2.5337251619911738E-2,{"$f":"C3474/C$229","v":-380.88573002162804},37.851576324166459,36.334225868286424,34.824874943852876,33.317222271464033,31.806090452624296,30.287241854287018,28.998583332820253,27.702646769276594,26.386453571584092,25.04056768282344,23.658207658516456,22.754427854726735,21.853034448888749,20.867507093419672,19.759040720888787,15.421886532643503,12.516098622021211,8.2016038425841007,4.2254130936026559,3.8312329997379593E-15,3.8312329997379593E-15,3.8312329997379601E-15,3.8312329997379601E-15,3.8312329997379609E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379633E-15,3.8312329997379617E-15,3.8312329997379625E-15,3.8312329997379641E-15,3.8312329997379641E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379656E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379641E-15,3.8312329997379664E-15,3.831232999737968E-15,3.831232999737968E-15,3.8312329997379672E-15,3.8312329997379664E-15,3.8312329997379664E-15,3.8312329997379672E-15,3.8312329997379672E-15,3.8312329997379688E-15,3.8312329997379696E-15,3.8312329997379688E-15,3.8312329997379712E-15,3.8312329997379704E-15,3.8312329997379696E-15]
[" -  Real Post-tax",-1.8863787543488275E-4,-380.88573002162804,28.591992752765464,27.861682543616158,27.054677643815289,26.181235411535916,25.250028939095717,24.268406589203295,23.573368184610938,22.768501328269132,21.874239771167048,20.906023570163139,19.875550738072114,19.504123632323907,18.817901045427643,17.943657306316879,16.940905445397505,14.039999848895162,12.40938157451218,8.2016038425841007,4.2254130936026559,3.8312329997379593E-15,3.8312329997379593E-15,3.8312329997379601E-15,3.8312329997379601E-15,3.8312329997379609E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379617E-15,3.8312329997379633E-15,3.8312329997379617E-15,3.8312329997379625E-15,3.8312329997379641E-15,3.8312329997379641E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379656E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379649E-15,3.8312329997379656E-15,3.8312329997379641E-15,3.8312329997379664E-15,3.831232999737968E-15,3.831232999737968E-15,3.8312329997379672E-15,3.8312329997379664E-15,3.8312329997379664E-15,3.8312329997379672E-15,3.8312329997379672E-15,3.8312329997379688E-15,3.8312329997379696E-15,3.8312329997379688E-15,3.8312329997379712E-15,3.8312329997379704E-15,3.8312329997379696E-15]
["Dividend assessment"]
[" -  Dividends",0.878670689,null,{"$f":"IFERROR(D3443/0.3,0)*(1-0.3)*$B$3479","v":19.458898184715245},18.250066600218393,17.155625897462485,16.149252606749272,15.207760742098285,14.310624088918622,13.221689321498934,12.325535432887756,11.553335432915608,10.850986131490327,10.17565554560146,8.9621729655150801,8.5780971228594698,8.4701694176816265,8.3680206192240298,4.2058831500013376,0.33292195600773039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" -  Dividend reinvestment",0.3,null,{"$f":"D3479*$B$3480","v":5.8376694554145736},5.4750199800655173,5.1466877692387456,4.8447757820247812,4.5623282226294855,4.2931872266755864,3.9665067964496799,3.6976606298663266,3.4660006298746824,3.2552958394470979,3.0526966636804378,2.688651889654524,2.573429136857841,2.5410508253044877,2.5104061857672089,1.2617649450004012,9.9876586802319117E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Depreciation","index":2,"n_rows":46,"n_cols":60,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Base case","ORAB","SUM",{"$f":"'Current approach'!D4","v":"2021-22"},{"$f":"'Current approach'!E4","v":"2022-23"},{"$f":"'Current approach'!F4","v":"2023-24"},{"$f":"'Current approach'!G4","v":"2024-25"},{"$f":"'Current approach'!H4","v":"2025-26"},{"$f":"'Current approach'!I4","v":"2026-27"},{"$f":"'Current approach'!J4","v":"2027-28"},{"$f":"'Current approach'!K4","v":"2028-29"},{"$f":"'Current approach'!L4","v":"2029-30"},{"$f":"'Current approach'!M4","v":"2030-31"},{"$f":"'Current approach'!N4","v":"2031-32"},{"$f":"'Current approach'!O4","v":"2032-33"},{"$f":"'Current approach'!P4","v":"2033-34"},{"$f":"'Current approach'!Q4","v":"2034-35"},{"$f":"'Current approach'!R4","v":"2035-36"},{"$f":"'Current approach'!S4","v":"2036-37"},{"$f":"'Current approach'!T4","v":"2037-38"},{"$f":"'Current approach'!U4","v":"2038-39"},{"$f":"'Current approach'!V4","v":"2039-40"},{"$f":"'Current approach'!W4","v":"2040-41"},{"$f":"'Current approach'!X4","v":"2041-42"},{"$f":"'Current approach'!Y4","v":"2042-43"},{"$f":"'Current approach'!Z4","v":"2043-44"},{"$f":"'Current approach'!AA4","v":"2044-45"},{"$f":"'Current approach'!AB4","v":"2045-46"},{"$f":"'Current approach'!AC4","v":"2046-47"},{"$f":"'Current approach'!AD4","v":"2047-48"},{"$f":"'Current approach'!AE4","v":"2048-49"},{"$f":"'Current approach'!AF4","v":"2049-50"},{"$f":"'Current approach'!AG4","v":"2050-51"},{"$f":"'Current approach'!AH4","v":"2051-52"},{"$f":"'Current approach'!AI4","v":"2052-53"},{"$f":"'Current approach'!AJ4","v":"2053-54"},{"$f":"'Current approach'!AK4","v":"2054-55"},{"$f":"'Current approach'!AL4","v":"2055-56"},{"$f":"'Current approach'!AM4","v":"2056-57"},{"$f":"'Current approach'!AN4","v":"2057-58"},{"$f":"'Current approach'!AO4","v":"2058-59"},{"$f":"'Current approach'!AP4","v":"2059-60"},{"$f":"'Current approach'!AQ4","v":"2060-61"},{"$f":"'Current approach'!AR4","v":"2061-62"},{"$f":"'Current approach'!AS4","v":"2062-63"},{"$f":"'Current approach'!AT4","v":"2063-64"},{"$f":"'Current approach'!AU4","v":"2064-65"},{"$f":"'Current approach'!AV4","v":"2065-66"},{"$f":"'Current approach'!AW4","v":"2066-67"},{"$f":"'Current approach'!AX4","v":"2067-68"},{"$f":"'Current approach'!AY4","v":"2068-69"},{"$f":"'Current approach'!AZ4","v":"2069-70"},{"$f":"'Current approach'!BA4","v":"2070-71"},{"$f":"'Current approach'!BB4","v":"2071-72"},{"$f":"'Current approach'!BC4","v":"2072-73"},{"$f":"'Current approach'!BD4","v":"2073-74"},{"$f":"'Current approach'!BE4","v":"2074-75"},{"$f":"'Current approach'!BF4","v":"2075-76"},{"$f":"'Current approach'!BG4","v":"2076-77"}]
["Asset 1",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A2&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":93.889993157005776},{"$f":"SUM(D2:BG2)","v":93.889993157005776},1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,1.5585242258821794,8.1711607334858591,{"$f":"B2-C2","v":0}]
["Asset 2",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A3&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0.90447044901441365},{"$f":"SUM(D3:BG3)","v":0.90447044901441365},3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,4.1991336896717302E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 3",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A4&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":139.36177646201446},139.36177646201446,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,0.23404328486154213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 4",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A5&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":88.99878525588646},88.99878525588646,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,0.30422881932550183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 5",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A6&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":14.376530640535202},14.376530640535202,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,0.48404207898112439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 6",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A7&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0.98299936872206317},0.98299936872206317,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,4.2330967382915308E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 7",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A8&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":38.527331597427128},38.527331597427128,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,1.7708844933082588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 8",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A9&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":-0.35452225473049431},-0.35452225473049431,-0.35452225473049431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 9",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A10&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 10",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A11&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 11",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A12&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 12",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A13&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Alternative A","ORAB","SUM",{"$f":"D$1","v":"2021-22"},{"$f":"E$1","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Asset 1",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A16&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":93.889993157005776},{"$f":"SUM(D16:BG16)","v":93.889993157005733},{"$f":"D2","v":1.5585242258821794},{"$f":"E2","v":1.5585242258821794},1.5585242258821794,1.5585242258821794,1.5585242258821794,{"$f":"IFERROR(I2*(($B16-SUM($D16:$H16))/SUM($I2:$AB2)),0)","v":4.3048686013797424},{"$f":"IFERROR(J2*(($B16-SUM($D16:$H16))/SUM($I2:$AB2)),0)","v":4.3048686013797424},4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424,4.3048686013797424]
["Asset 2",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A17&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0.90447044901441365},{"$f":"SUM(D17:BG17)","v":0.90447044901441365},{"$f":"D3","v":3.000904384415809E-2},3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,3.000904384415809E-2,{"$f":"IFERROR(I3*(($B17-SUM($D17:$H17))/SUM($I3:$AB3)),0)","v":3.772126148968117E-2},3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2,3.772126148968117E-2]
["Asset 3",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A18&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":139.36177646201446},139.36177646201446,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,{"$f":"IFERROR(I4*(($B18-SUM($D18:$H18))/SUM($I4:$AB4)),0)","v":5.7969888823813731},5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,5.7969888823813731,0.23404328486154213]
["Asset 4",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A19&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":88.99878525588646},88.998785255886446,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,2.4637376787933589,{"$f":"IFERROR(I5*(($B19-SUM($D19:$H19))/SUM($I5:$AB5)),0)","v":3.8340048430959839},3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839,3.8340048430959839]
["Asset 5",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A20&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":14.376530640535202},14.376530640535202,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,1.73656107019426,{"$f":"IFERROR(I6*(($B20-SUM($D20:$H20))/SUM($I6:$AB6)),0)","v":1.7365610701942593},1.7365610701942593,1.7365610701942593,0.48404207898112422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 6",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A21&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0.98299936872206317},0.98299936872206328,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,6.9911876570269385E-2,{"$f":"IFERROR(I7*(($B21-SUM($D21:$H21))/SUM($I7:$AB7)),0)","v":6.9911876570269413E-2},6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,6.9911876570269413E-2,4.2330967382915325E-3,0,0,0,0,0,0,0,0,0,0]
["Asset 7",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A22&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":38.527331597427128},38.527331597427128,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,3.6756447104118863,{"$f":"IFERROR(I8*(($B22-SUM($D22:$H22))/SUM($I8:$AB8)),0)","v":3.6756447104118881},3.6756447104118881,3.6756447104118881,3.6756447104118881,3.6756447104118881,1.7708844933082597,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 8",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A23&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":-0.35452225473049431},-0.35452225473049431,-0.35452225473049431,0,0,0,0,{"$f":"IFERROR(I9*(($B23-SUM($D23:$H23))/SUM($I9:$AB9)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 9",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A24&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,{"$f":"IFERROR(I10*(($B24-SUM($D24:$H24))/SUM($I10:$AB10)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 10",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A25&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,{"$f":"IFERROR(I11*(($B25-SUM($D25:$H25))/SUM($I11:$AB11)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 11",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A26&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,{"$f":"IFERROR(I12*(($B26-SUM($D26:$H26))/SUM($I12:$AB12)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset 12",{"$f":"INDEX('Current approach'!$C$7:$C$219,MATCH(Depreciation!$A27&\" - capex (incurred)\",'Current approach'!$A$7:$A$219,0))","v":0},0,0,0,0,0,0,{"$f":"IFERROR(I13*(($B27-SUM($D27:$H27))/SUM($I13:$AB13)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Straight-line","ORAB","SUM",{"$f":"D$1","v":"2021-22"},{"$f":"E$1","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Asset 1",{"$f":"'Fully depreciate'!$C$7","v":380.88573002162804},{"$f":"SUM(D30:BG30)","v":380.88573002162821},null,null,null,null,null,{"$f":"$B$30/19","v":20.046617369559371},{"$f":"$B$30/19","v":20.046617369559371},20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371,20.046617369559371]
[]
["Tilted depn","ORAB","SUM",{"$f":"D$1","v":"2021-22"},{"$f":"E$1","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Asset 1",{"$f":"'Fully depreciate'!$C$7","v":380.88573002162804},{"$f":"SUM(D33:BG33)","v":380.88573002162804},null,null,null,null,null,{"$f":"I30*I34","v":30.069926054339057},{"$f":"J30*J34","v":28.956225089363535},27.842524124388014,26.728823159412492,25.615122194436971,24.50142122946145,23.387720264485928,22.27401929951041,21.160318334534889,20.046617369559367,18.93291640458385,17.819215439608328,16.705514474632807,15.591813509657287,14.478112544681766,13.364411579706246,12.250710614730725,11.137009649755205,10.023308684779686]
[null,null,null,null,null,null,null,"Tilt",{"$f":"1-I35","v":1.5},{"$f":"1-J35","v":1.4444444444444444},{"$f":"1-K35","v":1.3888888888888888},1.3333333333333333,1.2777777777777777,1.2222222222222221,1.1666666666666665,1.1111111111111109,1.0555555555555554,0.99999999999999989,0.94444444444444442,0.88888888888888884,0.83333333333333326,0.77777777777777768,0.7222222222222221,0.66666666666666663,0.61111111111111105,0.55555555555555547,0.5]
[null,null,null,null,null,null,null,"Tilt",-0.5,{"$f":"I35+($AA$35-$I$35)/(COUNTA($I$32:$AA$32)-1)","v":-0.44444444444444442},{"$f":"J35+($AA$35-$I$35)/(COUNTA($I$32:$AA$32)-1)","v":-0.38888888888888884},-0.33333333333333326,-0.27777777777777768,-0.22222222222222213,-0.16666666666666657,-0.11111111111111102,-5.5555555555555469E-2,8.3266726846886741E-17,5.5555555555555636E-2,0.11111111111111119,0.16666666666666674,0.22222222222222229,0.27777777777777785,0.33333333333333337,0.38888888888888895,0.44444444444444453,{"$f":"-I35","v":0.5}]
[]
["SYD","ORAB","SUM",{"$f":"D$1","v":"2021-22"},{"$f":"E$1","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Asset 1",{"$f":"'Fully depreciate'!$C$7","v":380.88573002162804},{"$f":"SUM(D38:BG38)","v":380.88573002162809},null,null,null,null,null,{"$f":"SYD($B$38,0,19,COUNTA($I37:I37))","v":38.088573002162804},{"$f":"SYD($B$38,0,19,COUNTA($I37:J37))","v":36.083911265206865},{"$f":"SYD($B$38,0,19,COUNTA($I37:K37))","v":34.079249528250926},{"$f":"SYD($B$38,0,19,COUNTA($I37:L37))","v":32.074587791294995},{"$f":"SYD($B$38,0,19,COUNTA($I37:M37))","v":30.069926054339057},{"$f":"SYD($B$38,0,19,COUNTA($I37:N37))","v":28.065264317383118},{"$f":"SYD($B$38,0,19,COUNTA($I37:O37))","v":26.060602580427179},{"$f":"SYD($B$38,0,19,COUNTA($I37:P37))","v":24.055940843471245},{"$f":"SYD($B$38,0,19,COUNTA($I37:Q37))","v":22.051279106515306},{"$f":"SYD($B$38,0,19,COUNTA($I37:R37))","v":20.046617369559371},{"$f":"SYD($B$38,0,19,COUNTA($I37:S37))","v":18.041955632603432},{"$f":"SYD($B$38,0,19,COUNTA($I37:T37))","v":16.037293895647498},{"$f":"SYD($B$38,0,19,COUNTA($I37:U37))","v":14.032632158691559},{"$f":"SYD($B$38,0,19,COUNTA($I37:V37))","v":12.027970421735622},{"$f":"SYD($B$38,0,19,COUNTA($I37:W37))","v":10.023308684779686},{"$f":"SYD($B$38,0,19,COUNTA($I37:X37))","v":8.0186469478237488},{"$f":"SYD($B$38,0,19,COUNTA($I37:Y37))","v":6.0139852108678111},{"$f":"SYD($B$38,0,19,COUNTA($I37:Z37))","v":4.0093234739118744},{"$f":"SYD($B$38,0,19,COUNTA($I37:AA37))","v":2.0046617369559372}]
[]
["S curve","ORAB","SUM",{"$f":"D$1","v":"2021-22"},{"$f":"E$1","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77"]
["Asset 1",{"$f":"'Fully depreciate'!$C$7","v":380.88573002162804},{"$f":"SUM(D41:BG41)","v":380.8857300216269},null,null,null,null,null,{"$f":"($I$44/(1+EXP($I$45*(I42-$I$46))))","v":39.912964603825799},{"$f":"($I$44/(1+EXP($I$45*(J42-$I$46))))","v":39.76597085780022},39.500896018397043,39.0268752322865,38.191778073102761,36.758572294702319,34.405966696069413,30.812644547656422,25.886449846303066,20.046617369559307,14.206784892815545,9.2805901914621884,5.6872680430492073,3.3346624444162973,1.9014566660158541,1.0663595068321132,0.59233872072157467,0.32726388131839784,0.18027013529281369]
[null,null,{"$f":"C41-B41","v":-1.1368683772161603E-12},null,null,null,null,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[]
[null,null,null,null,null,null,null,"MAX",40.093234739118614]
[null,null,null,null,null,null,null,"steepness",0.6]
[null,null,null,null,null,null,null,"midpoint",9]

{"sheet":"Demand","index":3,"n_rows":14,"n_cols":59,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,"scenario",null,{"$f":"'Current approach'!D4","v":"2021-22"},{"$f":"'Current approach'!E4","v":"2022-23"},{"$f":"'Current approach'!F4","v":"2023-24"},{"$f":"'Current approach'!G4","v":"2024-25"},{"$f":"'Current approach'!H4","v":"2025-26"},{"$f":"'Current approach'!I4","v":"2026-27"},{"$f":"'Current approach'!J4","v":"2027-28"},{"$f":"'Current approach'!K4","v":"2028-29"},{"$f":"'Current approach'!L4","v":"2029-30"},{"$f":"'Current approach'!M4","v":"2030-31"},{"$f":"'Current approach'!N4","v":"2031-32"},{"$f":"'Current approach'!O4","v":"2032-33"},{"$f":"'Current approach'!P4","v":"2033-34"},{"$f":"'Current approach'!Q4","v":"2034-35"},{"$f":"'Current approach'!R4","v":"2035-36"},{"$f":"'Current approach'!S4","v":"2036-37"},{"$f":"'Current approach'!T4","v":"2037-38"},{"$f":"'Current approach'!U4","v":"2038-39"},{"$f":"'Current approach'!V4","v":"2039-40"},{"$f":"'Current approach'!W4","v":"2040-41"},{"$f":"'Current approach'!X4","v":"2041-42"},{"$f":"'Current approach'!Y4","v":"2042-43"},{"$f":"'Current approach'!Z4","v":"2043-44"},{"$f":"'Current approach'!AA4","v":"2044-45"},{"$f":"'Current approach'!AB4","v":"2045-46"},{"$f":"'Current approach'!AC4","v":"2046-47"},{"$f":"'Current approach'!AD4","v":"2047-48"},{"$f":"'Current approach'!AE4","v":"2048-49"},{"$f":"'Current approach'!AF4","v":"2049-50"},{"$f":"'Current approach'!AG4","v":"2050-51"},{"$f":"'Current approach'!AH4","v":"2051-52"},{"$f":"'Current approach'!AI4","v":"2052-53"},{"$f":"'Current approach'!AJ4","v":"2053-54"},{"$f":"'Current approach'!AK4","v":"2054-55"},{"$f":"'Current approach'!AL4","v":"2055-56"},{"$f":"'Current approach'!AM4","v":"2056-57"},{"$f":"'Current approach'!AN4","v":"2057-58"},{"$f":"'Current approach'!AO4","v":"2058-59"},{"$f":"'Current approach'!AP4","v":"2059-60"},{"$f":"'Current approach'!AQ4","v":"2060-61"},{"$f":"'Current approach'!AR4","v":"2061-62"},{"$f":"'Current approach'!AS4","v":"2062-63"},{"$f":"'Current approach'!AT4","v":"2063-64"},{"$f":"'Current approach'!AU4","v":"2064-65"},{"$f":"'Current approach'!AV4","v":"2065-66"},{"$f":"'Current approach'!AW4","v":"2066-67"},{"$f":"'Current approach'!AX4","v":"2067-68"},{"$f":"'Current approach'!AY4","v":"2068-69"},{"$f":"'Current approach'!AZ4","v":"2069-70"},{"$f":"'Current approach'!BA4","v":"2070-71"},{"$f":"'Current approach'!BB4","v":"2071-72"},{"$f":"'Current approach'!BC4","v":"2072-73"},{"$f":"'Current approach'!BD4","v":"2073-74"},{"$f":"'Current approach'!BE4","v":"2074-75"},{"$f":"'Current approach'!BF4","v":"2075-76"},{"$f":"'Current approach'!BG4","v":"2076-77"}]
[null,null,null,null,null,null,null,0,{"$f":"H2+1","v":1},{"$f":"I2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
["Energy Delivered Forecast (GJ)","Continued decline",7375870.3503148835,7217446.7010489888,6967198.4411138762,6693336.2967782496,6410473.1157527007,6139450.6354511101,{"$f":"MAX(0,H3+(($H$3-$C$3)/5))","v":5892166.692478355},5644882.7495056,5397598.8065328449,5150314.8635600898,4903030.9205873348,4655746.9776145797,4408463.0346418247,4161179.0916690701,3913895.1486963155,3666611.2057235609,3419327.2627508063,3172043.3197780517,2924759.3768052971,2677475.4338325425,2430191.4908597879,2182907.5478870333,1935623.6049142787,1688339.6619415241,1441055.7189687695,1193771.7759960149]
["Energy Delivered Forecast (GJ)","Decline to 50% in 2045",{"$f":"C3","v":7375870.3503148835},{"$f":"D3","v":7217446.7010489888},6967198.4411138762,6693336.2967782496,6410473.1157527007,6139450.6354511101,{"$f":"H4-($H$4-(0.5*$H$4))/($AB$2-$H$2)","v":5985964.3695648322},{"$f":"I4-($H$4-(0.5*$H$4))/($AB$2-$H$2)","v":5832478.1036785543},5678991.8377922764,5525505.5719059985,5372019.3060197206,5218533.0401334427,5065046.7742471648,4911560.5083608869,4758074.2424746091,4604587.9765883312,4451101.7107020533,4297615.4448157754,4144129.1789294975,3990642.9130432196,3837156.6471569417,3683670.3812706638,3530184.1153843859,3376697.849498108,3223211.5836118301,3069725.3177255522]
["Energy Delivered Forecast (GJ)","Decline to 25% in 2045",{"$f":"C4","v":7375870.3503148835},{"$f":"D4","v":7217446.7010489888},{"$f":"E4","v":6967198.4411138762},{"$f":"F4","v":6693336.2967782496},{"$f":"G4","v":6410473.1157527007},{"$f":"H4","v":6139450.6354511101},{"$f":"H5-($H$4-(0.25*$H$4))/($AB$2-$H$2)","v":5909221.2366216937},{"$f":"I5-($H$4-(0.25*$H$4))/($AB$2-$H$2)","v":5678991.8377922773},5448762.438962861,5218533.0401334446,4988303.6413040282,4758074.2424746118,4527844.8436451955,4297615.4448157791,4067386.0459863623,3837156.6471569454,3606927.2483275286,3376697.8494981118,3146468.4506686949,2916239.0518392781,2686009.6530098612,2455780.2541804444,2225550.8553510276,1995321.456521611,1765092.0576921944,1534862.6588627778]
["Energy Delivered Forecast (GJ)","Decline to 10% in 2045",{"$f":"C5","v":7375870.3503148835},{"$f":"D5","v":7217446.7010489888},{"$f":"E5","v":6967198.4411138762},{"$f":"F5","v":6693336.2967782496},{"$f":"G5","v":6410473.1157527007},{"$f":"H5","v":6139450.6354511101},{"$f":"H6-($H$4-(0.1*$H$4))/($AB$2-$H$2)","v":5863175.3568558097},{"$f":"I6-($H$4-(0.1*$H$4))/($AB$2-$H$2)","v":5586900.0782605093},5310624.7996652089,5034349.5210699085,4758074.2424746081,4481798.9638793077,4205523.6852840073,3929248.4066887074,3652973.1280934075,3376697.8494981076,3100422.5709028076,2824147.2923075077,2547872.0137122078,2271596.7351169079,1995321.4565216079,1719046.177926308,1442770.8993310081,1166495.6207357082,890220.34214040823,613945.06354510831]
["Energy Delivered Forecast (GJ)",0.1,null,null,null,null,null,{"$f":"H6","v":6139450.6354511101},{"$f":"H7*(1-$B$7)","v":5525505.5719059994},{"$f":"I7*(1-$B$7)","v":4972955.0147153996},4475659.5132438596,4028093.5619194736,3625284.2057275265,3262755.7851547739,2936480.2066392964,2642832.1859753667,2378548.9673778303,2140694.0706400475,1926624.6635760427,1733962.1972184386,1560565.9774965949,1404509.3797469353,1264058.4417722418,1137652.5975950176,1023887.3378355158,921498.60405196424,829348.74364676781,746413.86928209104]
[]
["Change in demand","Decline to 50% in 2045",null,null,null,null,null,null,{"$f":"I4/H4-1","v":-2.5000000000000022E-2},{"$f":"J4/I4-1","v":-2.5641025641025661E-2},-2.6315789473684181E-2,-2.7027027027027084E-2,-2.777777777777779E-2,{"$f":"N4/M4-1","v":-2.8571428571428581E-2},{"$f":"O4/N4-1","v":-2.9411764705882359E-2},-3.0303030303030387E-2,-3.125E-2,-3.2258064516129115E-2,{"$f":"S4/R4-1","v":-3.3333333333333326E-2},-3.4482758620689724E-2,-3.5714285714285809E-2,-3.703703703703709E-2,-3.8461538461538547E-2,-4.0000000000000036E-2,-4.1666666666666741E-2,-4.3478260869565299E-2,-4.5454545454545525E-2,-4.7619047619047672E-2]
["Change in demand","Decline to 25% in 2045",null,null,null,null,null,null,{"$f":"I5/H5-1","v":-3.7499999999999978E-2},-3.8961038961038863E-2,-4.054054054054046E-2,-4.2253521126760507E-2,-4.4117647058823484E-2,{"$f":"N5/M5-1","v":-4.6153846153846101E-2},-4.8387096774193505E-2,-5.084745762711862E-2,-5.3571428571428603E-2,-5.6603773584905648E-2,{"$f":"S5/R5-1","v":-6.0000000000000053E-2},-6.3829787234042534E-2,-6.8181818181818232E-2,-7.3170731707317138E-2,-7.8947368421052655E-2,-8.5714285714285743E-2,-9.3750000000000111E-2,-0.10344827586206895,-0.11538461538461531,-0.13043478260869568]
["Change in demand","Decline to 10% in 2045",null,null,null,null,null,null,-4.500000000000004E-2,-4.7120418848167644E-2,-4.9450549450549497E-2,-5.2023121387283378E-2,-5.4878048780487965E-2,{"$f":"N6/M6-1","v":-5.8064516129032406E-2},-6.1643835616438492E-2,-6.5693430656934337E-2,-7.03125E-2,-7.5630252100840401E-2,{"$f":"S6/R6-1","v":-8.1818181818181901E-2},-8.9108910891089188E-2,-9.782608695652184E-2,-0.10843373493975916,-0.12162162162162171,-0.13846153846153864,-0.16071428571428592,-0.19148936170212805,-0.23684210526315841,-0.31034482758620785]
[]
[]
[null,"Actual demand"]

{"sheet":"Summary","index":4,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[[11,11,12,11],[11,12,12,12],[11,13,11,16],[1,13,1,16],[7,11,8,11],[5,11,6,11],[3,11,4,11],[1,12,2,12],[1,11,2,11],[36,12,37,12],[36,13,36,16],[27,11,28,11],[27,12,28,12],[27,13,27,16],[38,11,39,11],[40,11,41,11],[42,11,43,11],[29,11,30,11],[31,11,32,11],[33,11,34,11],[36,11,37,11]]}
[null,null,null,null,null,null,1,6,11,16,20]
[null,null,null,null,null,null,{"$f":"INDEX(OutputDB!$E$2:$E$21,Summary!G$1)","v":"2026-27"},{"$f":"INDEX(OutputDB!$E$2:$E$21,Summary!H$1)","v":"2031-32"},{"$f":"INDEX(OutputDB!$E$2:$E$21,Summary!I$1)","v":"2036-37"},{"$f":"INDEX(OutputDB!$E$2:$E$21,Summary!J$1)","v":"2041-42"},{"$f":"INDEX(OutputDB!$E$2:$E$21,Summary!K$1)","v":"2045-46"},"Scenario","Detail","Average annual % change"]
["Depreciation","Capex","Opex","Demand",null,null,"2026-31","2031-36","2036-41","2041-45*",null,null,null,"2026-31","2031-36","2036-41","2041-45*"]
["n/a","n/a","n/a","Decline to 50% in 2045","average annual","Demand change",{"$f":"AVERAGEIFS(Demand!$I9:$AB9,Demand!$I$2:$AB$2,\">=\"&G$1,Demand!$I$2:$AB$2,\"<\"&H$1)","v":-2.6352323983902949E-2},{"$f":"AVERAGEIFS(Demand!$I9:$AB9,Demand!$I$2:$AB$2,\">=\"&H$1,Demand!$I$2:$AB$2,\"<\"&I$1)","v":-3.0358857619294088E-2},{"$f":"AVERAGEIFS(Demand!$I9:$AB9,Demand!$I$2:$AB$2,\">=\"&I$1,Demand!$I$2:$AB$2,\"<\"&J$1)","v":-3.5805790633376897E-2},{"$f":"AVERAGEIFS(Demand!$I9:$AB9,Demand!$I$2:$AB$2,\">=\"&J$1,Demand!$I$2:$AB$2,\"<\"&K$1)","v":-4.26498682476944E-2},null,"Base case","Asset base",{"$f":"G8","v":-5.5508870878584913E-3},{"$f":"H8","v":-1.0616123257033205E-2},-2.9456646033896063E-2,-5.2425971819545392E-2]
["n/a","n/a","n/a","Decline to 25% in 2045","average annual","Demand change",{"$f":"AVERAGEIFS(Demand!$I10:$AB10,Demand!$I$2:$AB$2,\">=\"&G$1,Demand!$I$2:$AB$2,\"<\"&H$1)","v":-4.0674549537432658E-2},{"$f":"AVERAGEIFS(Demand!$I10:$AB10,Demand!$I$2:$AB$2,\">=\"&H$1,Demand!$I$2:$AB$2,\"<\"&I$1)","v":-5.1112720542298498E-2},{"$f":"AVERAGEIFS(Demand!$I10:$AB10,Demand!$I$2:$AB$2,\">=\"&I$1,Demand!$I$2:$AB$2,\"<\"&J$1)","v":-6.8825941108846128E-2},{"$f":"AVERAGEIFS(Demand!$I10:$AB10,Demand!$I$2:$AB$2,\">=\"&J$1,Demand!$I$2:$AB$2,\"<\"&K$1)","v":-9.9574294240242528E-2},null,null,"Price",{"$f":"G12","v":5.5093027472973469E-2},{"$f":"H12","v":7.2464797399137734E-2},9.5483439502358713E-2,0.13127748070624173]
["n/a","n/a","n/a","Decline to 10% in 2045","average annual","Demand change",{"$f":"AVERAGEIFS(Demand!$I11:$AB11,Demand!$I$2:$AB$2,\">=\"&G$1,Demand!$I$2:$AB$2,\"<\"&H$1)","v":-4.9694427693297703E-2},{"$f":"AVERAGEIFS(Demand!$I11:$AB11,Demand!$I$2:$AB$2,\">=\"&H$1,Demand!$I$2:$AB$2,\"<\"&I$1)","v":-6.6268906900649127E-2},{"$f":"AVERAGEIFS(Demand!$I11:$AB11,Demand!$I$2:$AB$2,\">=\"&I$1,Demand!$I$2:$AB$2,\"<\"&J$1)","v":-9.9761707245434761E-2},{"$f":"AVERAGEIFS(Demand!$I11:$AB11,Demand!$I$2:$AB$2,\">=\"&J$1,Demand!$I$2:$AB$2,\"<\"&K$1)","v":-0.18187682278527775},null,"Fully Depreciated SL","Asset base",{"$f":"G9","v":-1.1758090579850822E-2},{"$f":"H9","v":-4.3757461063375282E-2},{"$f":"I9","v":-0.1289030737942562},{"$f":"J9","v":-0.52531633114145615}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price",{"$f":"G13","v":6.4917594622398184E-2},{"$f":"H13","v":8.7977902910133035E-2},0.11085342116817438,9.7701524663613148E-2]
["Base case","linear decline","BAU","Decline to 25%","average annual","RAB change",{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A8,OutputDB!$B$2:$B$361,Summary!$B8,OutputDB!$C$2:$C$361,Summary!$C8,OutputDB!$D$2:$D$361,Summary!$D8,OutputDB!$F$2:$F$361,\">\"&G$1,OutputDB!$F$2:$F$361,\"<=\"&H$1)/(H$1-G$1)","v":-5.5508870878584913E-3},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A8,OutputDB!$B$2:$B$361,Summary!$B8,OutputDB!$C$2:$C$361,Summary!$C8,OutputDB!$D$2:$D$361,Summary!$D8,OutputDB!$F$2:$F$361,\">\"&H$1,OutputDB!$F$2:$F$361,\"<=\"&I$1)/(I$1-H$1)","v":-1.0616123257033205E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A8,OutputDB!$B$2:$B$361,Summary!$B8,OutputDB!$C$2:$C$361,Summary!$C8,OutputDB!$D$2:$D$361,Summary!$D8,OutputDB!$F$2:$F$361,\">\"&I$1,OutputDB!$F$2:$F$361,\"<=\"&J$1)/(J$1-I$1)","v":-2.9456646033896063E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A8,OutputDB!$B$2:$B$361,Summary!$B8,OutputDB!$C$2:$C$361,Summary!$C8,OutputDB!$D$2:$D$361,Summary!$D8,OutputDB!$F$2:$F$361,\">\"&J$1,OutputDB!$F$2:$F$361,\"<=\"&K$1)/(K$1-J$1)","v":-5.2425971819545392E-2},null,"Fully Depreciated SYD","Asset base",{"$f":"G10","v":-5.9939813593058042E-2},{"$f":"H10","v":-9.3111410604958644E-2},{"$f":"I10","v":-0.19854238981896724},{"$f":"J10","v":-0.62252184140869216}]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","average annual","RAB change",{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A9,OutputDB!$B$2:$B$361,Summary!$B9,OutputDB!$C$2:$C$361,Summary!$C9,OutputDB!$D$2:$D$361,Summary!$D9,OutputDB!$F$2:$F$361,\">\"&G$1,OutputDB!$F$2:$F$361,\"<=\"&H$1)/(H$1-G$1)","v":-1.1758090579850822E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A9,OutputDB!$B$2:$B$361,Summary!$B9,OutputDB!$C$2:$C$361,Summary!$C9,OutputDB!$D$2:$D$361,Summary!$D9,OutputDB!$F$2:$F$361,\">\"&H$1,OutputDB!$F$2:$F$361,\"<=\"&I$1)/(I$1-H$1)","v":-4.3757461063375282E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A9,OutputDB!$B$2:$B$361,Summary!$B9,OutputDB!$C$2:$C$361,Summary!$C9,OutputDB!$D$2:$D$361,Summary!$D9,OutputDB!$F$2:$F$361,\">\"&I$1,OutputDB!$F$2:$F$361,\"<=\"&J$1)/(J$1-I$1)","v":-0.1289030737942562},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A9,OutputDB!$B$2:$B$361,Summary!$B9,OutputDB!$C$2:$C$361,Summary!$C9,OutputDB!$D$2:$D$361,Summary!$D9,OutputDB!$F$2:$F$361,\">\"&J$1,OutputDB!$F$2:$F$361,\"<=\"&K$1)/(K$1-J$1)","v":-0.52531633114145615},null,null,"Price",{"$f":"G14","v":0.1026610294661718},{"$f":"H14","v":5.2193358566428927E-2},7.3404156314464467E-2,4.2136729324935562E-2]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","average annual","RAB change",{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A10,OutputDB!$B$2:$B$361,Summary!$B10,OutputDB!$C$2:$C$361,Summary!$C10,OutputDB!$D$2:$D$361,Summary!$D10,OutputDB!$F$2:$F$361,\">\"&G$1,OutputDB!$F$2:$F$361,\"<=\"&H$1)/(H$1-G$1)","v":-5.9939813593058042E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A10,OutputDB!$B$2:$B$361,Summary!$B10,OutputDB!$C$2:$C$361,Summary!$C10,OutputDB!$D$2:$D$361,Summary!$D10,OutputDB!$F$2:$F$361,\">\"&H$1,OutputDB!$F$2:$F$361,\"<=\"&I$1)/(I$1-H$1)","v":-9.3111410604958644E-2},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A10,OutputDB!$B$2:$B$361,Summary!$B10,OutputDB!$C$2:$C$361,Summary!$C10,OutputDB!$D$2:$D$361,Summary!$D10,OutputDB!$F$2:$F$361,\">\"&I$1,OutputDB!$F$2:$F$361,\"<=\"&J$1)/(J$1-I$1)","v":-0.19854238981896724},{"$f":"SUMIFS(OutputDB!$K$2:$K$361,OutputDB!$A$2:$A$361,Summary!$A10,OutputDB!$B$2:$B$361,Summary!$B10,OutputDB!$C$2:$C$361,Summary!$C10,OutputDB!$D$2:$D$361,Summary!$D10,OutputDB!$F$2:$F$361,\">\"&J$1,OutputDB!$F$2:$F$361,\"<=\"&K$1)/(K$1-J$1)","v":-0.62252184140869216}]
[]
["Base case","linear decline","BAU","Decline to 25%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A12,OutputDB!$B$2:$B$361,Summary!$B12,OutputDB!$C$2:$C$361,Summary!$C12,OutputDB!$D$2:$D$361,Summary!$D12,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":5.5093027472973469E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A12,OutputDB!$B$2:$B$361,Summary!$B12,OutputDB!$C$2:$C$361,Summary!$C12,OutputDB!$D$2:$D$361,Summary!$D12,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":7.2464797399137734E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A12,OutputDB!$B$2:$B$361,Summary!$B12,OutputDB!$C$2:$C$361,Summary!$C12,OutputDB!$D$2:$D$361,Summary!$D12,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":9.5483439502358713E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A12,OutputDB!$B$2:$B$361,Summary!$B12,OutputDB!$C$2:$C$361,Summary!$C12,OutputDB!$D$2:$D$361,Summary!$D12,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":0.13127748070624173},null,"Scenario","Detail","Average annual % change"]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A13,OutputDB!$B$2:$B$361,Summary!$B13,OutputDB!$C$2:$C$361,Summary!$C13,OutputDB!$D$2:$D$361,Summary!$D13,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":6.4917594622398184E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A13,OutputDB!$B$2:$B$361,Summary!$B13,OutputDB!$C$2:$C$361,Summary!$C13,OutputDB!$D$2:$D$361,Summary!$D13,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":8.7977902910133035E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A13,OutputDB!$B$2:$B$361,Summary!$B13,OutputDB!$C$2:$C$361,Summary!$C13,OutputDB!$D$2:$D$361,Summary!$D13,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":0.11085342116817438},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A13,OutputDB!$B$2:$B$361,Summary!$B13,OutputDB!$C$2:$C$361,Summary!$C13,OutputDB!$D$2:$D$361,Summary!$D13,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":9.7701524663613148E-2},null,null,null,"2026-31","2031-36","2036-41","2041-45*"]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A14,OutputDB!$B$2:$B$361,Summary!$B14,OutputDB!$C$2:$C$361,Summary!$C14,OutputDB!$D$2:$D$361,Summary!$D14,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":0.1026610294661718},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A14,OutputDB!$B$2:$B$361,Summary!$B14,OutputDB!$C$2:$C$361,Summary!$C14,OutputDB!$D$2:$D$361,Summary!$D14,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":5.2193358566428927E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A14,OutputDB!$B$2:$B$361,Summary!$B14,OutputDB!$C$2:$C$361,Summary!$C14,OutputDB!$D$2:$D$361,Summary!$D14,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":7.3404156314464467E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A14,OutputDB!$B$2:$B$361,Summary!$B14,OutputDB!$C$2:$C$361,Summary!$C14,OutputDB!$D$2:$D$361,Summary!$D14,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":4.2136729324935562E-2},null,"Decline to 10%","Demand",{"$f":"G6","v":-4.9694427693297703E-2},{"$f":"H6","v":-6.6268906900649127E-2},-9.9761707245434761E-2,-0.18187682278527775]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price (base)",{"$f":"G20","v":6.5130779791785637E-2},{"$f":"H20","v":8.9945459482249607E-2},0.13333267273205546,0.24750963809733778]
["Base case","linear decline","BAU","Decline to 50%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A16,OutputDB!$B$2:$B$361,Summary!$B16,OutputDB!$C$2:$C$361,Summary!$C16,OutputDB!$D$2:$D$361,Summary!$D16,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":3.9549967667283845E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A16,OutputDB!$B$2:$B$361,Summary!$B16,OutputDB!$C$2:$C$361,Summary!$C16,OutputDB!$D$2:$D$361,Summary!$D16,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":4.9459163870097009E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A16,OutputDB!$B$2:$B$361,Summary!$B16,OutputDB!$C$2:$C$361,Summary!$C16,OutputDB!$D$2:$D$361,Summary!$D16,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":5.7926565422829632E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A16,OutputDB!$B$2:$B$361,Summary!$B16,OutputDB!$C$2:$C$361,Summary!$C16,OutputDB!$D$2:$D$361,Summary!$D16,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":6.3848738547705786E-2},null,null,"Price (full SL)",{"$f":"G21","v":7.5051023592640931E-2},{"$f":"H21","v":0.10566974860822653},0.14924908150191613,0.21022234070638141]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A17,OutputDB!$B$2:$B$361,Summary!$B17,OutputDB!$C$2:$C$361,Summary!$C17,OutputDB!$D$2:$D$361,Summary!$D17,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":4.9227384771499863E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A17,OutputDB!$B$2:$B$361,Summary!$B17,OutputDB!$C$2:$C$361,Summary!$C17,OutputDB!$D$2:$D$361,Summary!$D17,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":6.4677146107436953E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A17,OutputDB!$B$2:$B$361,Summary!$B17,OutputDB!$C$2:$C$361,Summary!$C17,OutputDB!$D$2:$D$361,Summary!$D17,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":7.2758610488727851E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A17,OutputDB!$B$2:$B$361,Summary!$B17,OutputDB!$C$2:$C$361,Summary!$C17,OutputDB!$D$2:$D$361,Summary!$D17,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":3.2335839548304657E-2},null,null,"Price (full SYD)",{"$f":"G22","v":0.11303448417838564},{"$f":"H22","v":6.9302235012333749E-2},0.11050364530112264,0.14878105714695489]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A18,OutputDB!$B$2:$B$361,Summary!$B18,OutputDB!$C$2:$C$361,Summary!$C18,OutputDB!$D$2:$D$361,Summary!$D18,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":8.6551823464920477E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A18,OutputDB!$B$2:$B$361,Summary!$B18,OutputDB!$C$2:$C$361,Summary!$C18,OutputDB!$D$2:$D$361,Summary!$D18,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":2.9659941841521053E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A18,OutputDB!$B$2:$B$361,Summary!$B18,OutputDB!$C$2:$C$361,Summary!$C18,OutputDB!$D$2:$D$361,Summary!$D18,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":3.6594575521636231E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A18,OutputDB!$B$2:$B$361,Summary!$B18,OutputDB!$C$2:$C$361,Summary!$C18,OutputDB!$D$2:$D$361,Summary!$D18,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":-1.9872193018344891E-2},null,"Decline to 25%","Demand",{"$f":"G5","v":-4.0674549537432658E-2},{"$f":"H5","v":-5.1112720542298498E-2},-6.8825941108846128E-2,-9.9574294240242528E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price (base)",{"$f":"G12","v":5.5093027472973469E-2},{"$f":"H12","v":7.2464797399137734E-2},9.5483439502358713E-2,0.13127748070624173]
["Base case","linear decline","BAU","Decline to 10%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A20,OutputDB!$B$2:$B$361,Summary!$B20,OutputDB!$C$2:$C$361,Summary!$C20,OutputDB!$D$2:$D$361,Summary!$D20,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":6.5130779791785637E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A20,OutputDB!$B$2:$B$361,Summary!$B20,OutputDB!$C$2:$C$361,Summary!$C20,OutputDB!$D$2:$D$361,Summary!$D20,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":8.9945459482249607E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A20,OutputDB!$B$2:$B$361,Summary!$B20,OutputDB!$C$2:$C$361,Summary!$C20,OutputDB!$D$2:$D$361,Summary!$D20,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":0.13333267273205546},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A20,OutputDB!$B$2:$B$361,Summary!$B20,OutputDB!$C$2:$C$361,Summary!$C20,OutputDB!$D$2:$D$361,Summary!$D20,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":0.24750963809733778},null,null,"Price (full SL)",{"$f":"G13","v":6.4917594622398184E-2},{"$f":"H13","v":8.7977902910133035E-2},0.11085342116817438,9.7701524663613148E-2]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A21,OutputDB!$B$2:$B$361,Summary!$B21,OutputDB!$C$2:$C$361,Summary!$C21,OutputDB!$D$2:$D$361,Summary!$D21,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":7.5051023592640931E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A21,OutputDB!$B$2:$B$361,Summary!$B21,OutputDB!$C$2:$C$361,Summary!$C21,OutputDB!$D$2:$D$361,Summary!$D21,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":0.10566974860822653},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A21,OutputDB!$B$2:$B$361,Summary!$B21,OutputDB!$C$2:$C$361,Summary!$C21,OutputDB!$D$2:$D$361,Summary!$D21,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":0.14924908150191613},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A21,OutputDB!$B$2:$B$361,Summary!$B21,OutputDB!$C$2:$C$361,Summary!$C21,OutputDB!$D$2:$D$361,Summary!$D21,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":0.21022234070638141},null,null,"Price (full SYD)",{"$f":"G14","v":0.1026610294661718},5.2193358566428927E-2,7.3404156314464467E-2,4.2136729324935562E-2]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","average annual","price change",{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A22,OutputDB!$B$2:$B$361,Summary!$B22,OutputDB!$C$2:$C$361,Summary!$C22,OutputDB!$D$2:$D$361,Summary!$D22,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":0.11303448417838564},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A22,OutputDB!$B$2:$B$361,Summary!$B22,OutputDB!$C$2:$C$361,Summary!$C22,OutputDB!$D$2:$D$361,Summary!$D22,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":6.9302235012333749E-2},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A22,OutputDB!$B$2:$B$361,Summary!$B22,OutputDB!$C$2:$C$361,Summary!$C22,OutputDB!$D$2:$D$361,Summary!$D22,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":0.11050364530112264},{"$f":"SUMIFS(OutputDB!$L$2:$L$361,OutputDB!$A$2:$A$361,Summary!$A22,OutputDB!$B$2:$B$361,Summary!$B22,OutputDB!$C$2:$C$361,Summary!$C22,OutputDB!$D$2:$D$361,Summary!$D22,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":0.14878105714695489},null,"Decline to 50%","Demand",{"$f":"G4","v":-2.6352323983902949E-2},{"$f":"H4","v":-3.0358857619294088E-2},-3.5805790633376897E-2,-4.26498682476944E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price (base)",{"$f":"G16","v":3.9549967667283845E-2},{"$f":"H16","v":4.9459163870097009E-2},5.7926565422829632E-2,6.3848738547705786E-2]
["Base case","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A24,OutputDB!$B$2:$B$361,Summary!$B24,OutputDB!$C$2:$C$361,Summary!$C24,OutputDB!$D$2:$D$361,Summary!$D24,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":12.753642178882469},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A24,OutputDB!$B$2:$B$361,Summary!$B24,OutputDB!$C$2:$C$361,Summary!$C24,OutputDB!$D$2:$D$361,Summary!$D24,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":13.167424539592014},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A24,OutputDB!$B$2:$B$361,Summary!$B24,OutputDB!$C$2:$C$361,Summary!$C24,OutputDB!$D$2:$D$361,Summary!$D24,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":17.185946189113235},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A24,OutputDB!$B$2:$B$361,Summary!$B24,OutputDB!$C$2:$C$361,Summary!$C24,OutputDB!$D$2:$D$361,Summary!$D24,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":19.844027316723373},null,null,"Price (full SL)",{"$f":"G17","v":4.9227384771499863E-2},{"$f":"H17","v":6.4677146107436953E-2},7.2758610488727851E-2,3.2335839548304657E-2]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A25,OutputDB!$B$2:$B$361,Summary!$B25,OutputDB!$C$2:$C$361,Summary!$C25,OutputDB!$D$2:$D$361,Summary!$D25,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":13.663102663139336},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A25,OutputDB!$B$2:$B$361,Summary!$B25,OutputDB!$C$2:$C$361,Summary!$C25,OutputDB!$D$2:$D$361,Summary!$D25,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":21.630564423139312},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A25,OutputDB!$B$2:$B$361,Summary!$B25,OutputDB!$C$2:$C$361,Summary!$C25,OutputDB!$D$2:$D$361,Summary!$D25,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":33.223564359623751},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A25,OutputDB!$B$2:$B$361,Summary!$B25,OutputDB!$C$2:$C$361,Summary!$C25,OutputDB!$D$2:$D$361,Summary!$D25,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":36.967142365633848},null,null,"Price (full SYD)",{"$f":"G18","v":8.6551823464920477E-2},2.9659941841521053E-2,3.6594575521636231E-2,-1.9872193018344891E-2]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A26,OutputDB!$B$2:$B$361,Summary!$B26,OutputDB!$C$2:$C$361,Summary!$C26,OutputDB!$D$2:$D$361,Summary!$D26,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":29.539737935956065},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A26,OutputDB!$B$2:$B$361,Summary!$B26,OutputDB!$C$2:$C$361,Summary!$C26,OutputDB!$D$2:$D$361,Summary!$D26,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":28.849157702694651},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A26,OutputDB!$B$2:$B$361,Summary!$B26,OutputDB!$C$2:$C$361,Summary!$C26,OutputDB!$D$2:$D$361,Summary!$D26,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":27.548423315744902},{"$f":"SUMIFS(OutputDB!$M$2:$M$361,OutputDB!$A$2:$A$361,Summary!$A26,OutputDB!$B$2:$B$361,Summary!$B26,OutputDB!$C$2:$C$361,Summary!$C26,OutputDB!$D$2:$D$361,Summary!$D26,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":15.192032980017361}]
[]
["Base case","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A28,OutputDB!$B$2:$B$361,Summary!$B28,OutputDB!$C$2:$C$361,Summary!$C28,OutputDB!$D$2:$D$361,Summary!$D28,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":12.656425193839672},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A28,OutputDB!$B$2:$B$361,Summary!$B28,OutputDB!$C$2:$C$361,Summary!$C28,OutputDB!$D$2:$D$361,Summary!$D28,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":17.326271775640347},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A28,OutputDB!$B$2:$B$361,Summary!$B28,OutputDB!$C$2:$C$361,Summary!$C28,OutputDB!$D$2:$D$361,Summary!$D28,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":26.7403847079702},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A28,OutputDB!$B$2:$B$361,Summary!$B28,OutputDB!$C$2:$C$361,Summary!$C28,OutputDB!$D$2:$D$361,Summary!$D28,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":43.444016003874118},null,"Scenario","Detail","Average annual"]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A29,OutputDB!$B$2:$B$361,Summary!$B29,OutputDB!$C$2:$C$361,Summary!$C29,OutputDB!$D$2:$D$361,Summary!$D29,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":13.008810980449832},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A29,OutputDB!$B$2:$B$361,Summary!$B29,OutputDB!$C$2:$C$361,Summary!$C29,OutputDB!$D$2:$D$361,Summary!$D29,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":19.379926523326134},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A29,OutputDB!$B$2:$B$361,Summary!$B29,OutputDB!$C$2:$C$361,Summary!$C29,OutputDB!$D$2:$D$361,Summary!$D29,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":31.421956181179848},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A29,OutputDB!$B$2:$B$361,Summary!$B29,OutputDB!$C$2:$C$361,Summary!$C29,OutputDB!$D$2:$D$361,Summary!$D29,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":48.76627046062729},null,null,null,"2026-31","2031-36","2036-41","2041-45*"]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","average annual","regulatory depreciation",{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A30,OutputDB!$B$2:$B$361,Summary!$B30,OutputDB!$C$2:$C$361,Summary!$C30,OutputDB!$D$2:$D$361,Summary!$D30,OutputDB!$F$2:$F$361,\">=\"&G$1,OutputDB!$F$2:$F$361,\"<\"&H$1)/(H$1-G$1)","v":16.039721309517596},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A30,OutputDB!$B$2:$B$361,Summary!$B30,OutputDB!$C$2:$C$361,Summary!$C30,OutputDB!$D$2:$D$361,Summary!$D30,OutputDB!$F$2:$F$361,\">=\"&H$1,OutputDB!$F$2:$F$361,\"<\"&I$1)/(I$1-H$1)","v":20.251699498033943},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A30,OutputDB!$B$2:$B$361,Summary!$B30,OutputDB!$C$2:$C$361,Summary!$C30,OutputDB!$D$2:$D$361,Summary!$D30,OutputDB!$F$2:$F$361,\">=\"&I$1,OutputDB!$F$2:$F$361,\"<\"&J$1)/(J$1-I$1)","v":27.655896709356036},{"$f":"SUMIFS(OutputDB!$J$2:$J$361,OutputDB!$A$2:$A$361,Summary!$A30,OutputDB!$B$2:$B$361,Summary!$B30,OutputDB!$C$2:$C$361,Summary!$C30,OutputDB!$D$2:$D$361,Summary!$D30,OutputDB!$F$2:$F$361,\">=\"&J$1,OutputDB!$F$2:$F$361,\"<\"&K$1)/(K$1-J$1)","v":35.429680518257214},null,"Base case","Depreciation ($m)",{"$f":"G24","v":12.753642178882469},13.167424539592014,17.185946189113235,19.844027316723373]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price ($/GJ)",{"$f":"G28","v":12.656425193839672},{"$f":"H28","v":17.326271775640347},26.7403847079702,43.444016003874118]
[null,null,null,null,null,null,null,null,null,null,null,"Fully Depreciated SL","Depreciation ($m)",{"$f":"G25","v":13.663102663139336},{"$f":"H25","v":21.630564423139312},33.223564359623751,36.967142365633848]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price ($/GJ)",{"$f":"G29","v":13.008810980449832},{"$f":"H29","v":19.379926523326134},31.421956181179848,48.76627046062729]
[null,null,null,null,null,null,null,null,null,null,null,"Fully Depreciated SYD","Depreciation ($m)",{"$f":"G26","v":29.539737935956065},{"$f":"H26","v":28.849157702694651},27.548423315744902,15.192032980017361]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price ($/GJ)",{"$f":"G30","v":16.039721309517596},{"$f":"H30","v":20.251699498033943},27.655896709356036,35.429680518257214]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Scenario","Detail","Average annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-31","2031-36","2036-41","2041-45*"]
[null,null,null,null,null,null,null,null,null,null,null,"Base case","Depreciation ($m)",{"$f":"N30","v":12.753642178882469},{"$f":"O30","v":13.167424539592014},17.185946189113235,19.844027316723373]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price ($/GJ)",{"$f":"N31","v":12.656425193839672},{"$f":"O31","v":17.326271775640347},26.7403847079702,43.444016003874118]
[null,null,null,null,null,null,null,null,null,null,null,"Fully Depreciated SL","Depreciation change",{"$f":"N32-N$30","v":0.90946048425686676},8.4631398835472975,16.037618170510516,17.123115048910474]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price change",{"$f":"N33-N$31","v":0.35238578661016007},{"$f":"O33-O$31","v":2.0536547476857869},4.6815714732096474,5.3222544567531713]
[null,null,null,null,null,null,null,null,null,null,null,"Fully Depreciated SYD","Extra depreciation",{"$f":"N34-N$30","v":16.786095757073596},{"$f":"O34-O$30","v":15.681733163102637},10.362477126631667,-4.6519943367060126]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price ($/GJ)",{"$f":"N35-N$31","v":3.3832961156779238},2.9254277223935965,0.91551200138583511,-8.014335485616904]

{"sheet":"OutputDB","index":5,"n_rows":421,"n_cols":16,"rows_kept":421,"cut":false,"hidden":false,"merged":[]}
["Depreciation","Capex","Opex","Demand","Year","YearID","Throughput","Nom RAB","Nom Revenue","Nom Price","RAB change","Price change","Regulatory depreciation",null,"starting price",10.981300170028472]
["Base case","BAU","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,64.974286734306872,{"$f":"I2*10^6/G2","v":10.995406015878451},{"$f":"IFERROR(IF(E2=\"2026-27\",\"n/a\",H2/H1-1),-1)","v":"n/a"},{"$f":"IFERROR(IF(E2=\"2026-27\",J2/$P$1-1,J2/J1-1),-1)","v":1.2845333094964051E-3},11.063680606772163]
["Base case","BAU","BAU","Decline to 25%","2027-28",2,5678991.8377922773,381.37143288519763,67.187537775148726,{"$f":"I3*10^6/G3","v":11.830891766392826},1.2751931229926239E-3,{"$f":"IFERROR(IF(E3=\"2026-27\",J3/$P$1-1,J3/J2-1),-1)","v":7.5984984029498381E-2},12.243550531420869]
["Base case","BAU","BAU","Decline to 25%","2028-29",3,5448762.438962861,380.96600041087709,69.473478785337761,12.750322584913725,-1.0630908331369371E-3,7.7714413813898764E-2,13.49243332441791]
["Base case","BAU","BAU","Decline to 25%","2029-30",4,5218533.0401334446,379.60763809498701,70.09754824131214,13.432423959419765,-3.565573606109429E-3,5.3496793509609564E-2,13.294523209375257]
["Base case","BAU","BAU","Decline to 25%","2030-31",5,4988303.6413040282,378.75053766935275,71.821584089614987,14.397997646919423,-2.257858745771002E-3,7.1883800750834004E-2,14.013340882164313]
["Base case","BAU","BAU","Decline to 25%","2031-32",6,4758074.2424746118,377.48555514052299,71.526761914115397,15.032712452362928,-3.3398831236355342E-3,4.4083546963164411E-2,12.952842737823531]
["Base case","BAU","BAU","Decline to 25%","2032-33",7,4527844.8436451955,377.59977971486734,71.833212564986098,15.864769011642172,3.0259323247960879E-4,5.5349728927227559E-2,11.963417779770076]
["Base case","BAU","BAU","Decline to 25%","2033-34",8,4297615.4448157791,379.03010593006934,74.395106188491113,17.310787143189849,3.7879423983828708E-3,9.1146497656948711E-2,13.24828286662534]
["Base case","BAU","BAU","Decline to 25%","2034-35",9,4067386.0459863623,379.51041065829037,77.034331392878585,18.939518039821905,1.2671941376329876E-3,9.4087627740995439E-2,14.609552520096502]
["Base case","BAU","BAU","Decline to 25%","2035-36",10,3837156.6471569454,378.97266042291142,79.657975790416828,20.759636135636423,-1.4169577968787817E-3,9.610160575298532E-2,15.95836610187393]
["Base case","BAU","BAU","Decline to 25%","2036-37",11,3606927.2483275286,377.43789166287297,82.447406256239503,22.858072974571076,-4.049813932028079E-3,0.10108254428084273,17.472388683622789]
["Base case","BAU","BAU","Decline to 25%","2037-38",12,3376697.8494981118,374.74969025463156,84.141462169587157,24.918268059457358,-7.1222351216462254E-3,9.0129867341756542E-2,18.179362524231991]
["Base case","BAU","BAU","Decline to 25%","2038-39",13,3146468.4506686949,371.72411968766551,86.000856339798815,27.332502355624033,-8.0735772320725818E-3,9.6886119468900578E-2,18.887807787923066]
["Base case","BAU","BAU","Decline to 25%","2039-40",14,2916239.0518392781,368.36894865594002,88.271956582128041,30.269108606324554,-9.0259707509553477E-3,0.10744008040289343,19.860624982180116]
["Base case","BAU","BAU","Decline to 25%","2040-41",15,2686009.6530098612,364.42927634886246,90.631157322328903,33.741932841071652,-1.0694908790364055E-2,0.1147316321704126,20.962482431520328]
["Base case","BAU","BAU","Decline to 25%","2041-42",16,2455780.2541804444,359.78577040932214,93.129783315977136,37.922685939608584,-1.2741857586367922E-2,0.12390378222340592,22.168736714074512]
["Base case","BAU","BAU","Decline to 25%","2042-43",17,2225550.8553510276,354.34398459952712,95.391695792523066,42.862060672829379,-1.5125072355151814E-2,0.1302485467692529,23.23538965341023]
["Base case","BAU","BAU","Decline to 25%","2043-44",18,1995321.456521611,348.25371962300346,97.761113887007809,48.995169959948242,-1.7187437183127985E-2,0.14308946398852673,24.345307873509775]
["Base case","BAU","BAU","Decline to 25%","2044-45",19,1765092.0576921944,341.48216454330236,100.56327147324396,56.973386195350884,-1.9444315159164782E-2,0.16283679068619494,25.500082682680326]
["Base case","BAU","BAU","Decline to 25%","2045-46",20,1534862.6588627778,333.99517847427597,91.607866220998105,59.684731850127172,-2.1924969577955755E-2,4.7589687674164161E-2,16.686529119037118]
["Base case","linear decline","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,64.974286734306872,{"$f":"I22*10^6/G22","v":10.995406015878451},"n/a",1.2845333094964051E-3,11.063680606772163]
["Base case","linear decline","BAU","Decline to 25%","2027-28",2,5678991.8377922773,380.90945754638398,67.157626370590492,11.825624739178741,6.2295651650057238E-5,7.550596331789583E-2,12.228005238899001]
["Base case","linear decline","BAU","Decline to 25%","2028-29",3,5448762.438962861,379.57252092001727,69.380765921214447,12.73330718643345,-3.5098541133069538E-3,7.6755559835035347E-2,13.443954183013366]
["Base case","linear decline","BAU","Decline to 25%","2029-30",4,5218533.0401334446,376.80654922450839,69.906146083761683,13.39574657210067,-7.2870704359858651E-3,5.2024142351093872E-2,13.193752367351358]
["Base case","linear decline","BAU","Decline to 25%","2030-31",5,4988303.6413040282,374.06023199549946,71.492574580324913,14.332041455607047,-7.288400996906863E-3,6.9894938551345875E-2,13.838818498376458]
["Base case","linear decline","BAU","Decline to 25%","2031-32",6,4758074.2424746118,370.42010017979067,71.018152183277749,14.925818422358654,-9.7314055447428327E-3,4.1430034136505034E-2,12.680867322429282]
["Base case","linear decline","BAU","Decline to 25%","2032-33",7,4527844.8436451955,367.67020401460894,71.099879213037951,15.702808216325307,-7.4237228591186311E-3,5.2056763118780491E-2,11.56789925446952]
["Base case","linear decline","BAU","Decline to 25%","2033-34",8,4297615.4448157791,365.74580043651935,73.388729302483441,17.076616147918116,-5.2340482233178554E-3,8.7488041162251395E-2,12.700588016294503]
["Base case","linear decline","BAU","Decline to 25%","2034-35",9,4067386.0459863623,362.38065198472037,75.703319037273161,18.612277807260536,-9.2007849380161266E-3,8.9927749504964849E-2,13.878342494256897]
["Base case","linear decline","BAU","Decline to 25%","2035-36",10,3837156.6471569454,357.50826295268268,77.947379602023105,20.313838284339123,-1.3445499933156246E-2,9.1421399073186915E-2,15.009425610509862]
["Base case","linear decline","BAU","Decline to 25%","2036-37",11,3606927.2483275286,351.15299574727413,80.298828676786087,22.262392099541042,-1.7776560331557167E-2,9.5922483379428547E-2,16.268446517396029]
["Base case","linear decline","BAU","Decline to 25%","2037-38",12,3376697.8494981118,343.16369410409169,81.492955765266899,24.133920000387192,-2.27516260431746E-2,8.406679266442052E-2,16.679903014131916]
["Base case","linear decline","BAU","Decline to 25%","2038-39",13,3146468.4506686949,334.36376290773802,82.786815583459415,26.311026753141405,-2.564353790201479E-2,9.0209412839658221E-2,17.048872803809253]
["Base case","linear decline","BAU","Decline to 25%","2039-40",14,2916239.0518392781,324.7705557469036,84.423002409233405,28.949273673565148,-2.8690929535571397E-2,0.10027153045666481,17.634606053503333]
["Base case","linear decline","BAU","Decline to 25%","2040-41",15,2686009.6530098612,314.14116887044537,86.074014715201969,32.045311013216214,-3.2728911806715E-2,0.10694697817162147,18.297902556725642]
["Base case","linear decline","BAU","Decline to 25%","2041-42",16,2455780.2541804444,302.37085691051175,87.787152121119448,35.747152853631945,-3.7468224882004519E-2,0.1155189861908037,19.010021407774499]
["Base case","linear decline","BAU","Decline to 25%","2042-43",17,2225550.8553510276,289.38253782827786,89.225731743269961,40.09152679155325,-4.2954930296334237E-2,0.12153062806734583,19.555806981117048]
["Base case","linear decline","BAU","Decline to 25%","2043-44",18,1995321.456521611,275.31317074376454,90.725904167414001,45.46931717236879,-4.8618576608317032E-2,0.1341378293916351,20.116854351752774]
["Base case","linear decline","BAU","Decline to 25%","2044-45",19,1765092.0576921944,260.11696717427816,92.610968693548628,52.468067197942489,-5.5196064643160736E-2,0.15392247917518231,20.693426526249169]
["Base case","linear decline","BAU","Decline to 25%","2045-46",20,1534862.6588627778,243.74668383530596,82.688622940828253,53.87362997161879,-6.2934315730369561E-2,2.6788918455365129E-2,11.270951103533596]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,64.848873653177847,{"$f":"I42*10^6/G42","v":10.974182731776006},"n/a",-6.4814167195725858E-4,11.025639553257651]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2027-28",2,5678991.8377922773,380.41096499606385,66.046562270681889,{"$f":"I43*10^6/G43","v":11.629980136819084},-1.2464762739660129E-3,5.9758199865234785E-2,12.323677991197838]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2028-29",3,5448762.438962861,378.89635636140559,69.190087073372439,12.698312295395715,-3.981506249889355E-3,9.1860187722455633E-2,13.698770302142007]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2029-30",4,5218533.0401334446,376.2813375939615,69.813562479674744,13.378005263695623,-6.9016730394466652E-3,5.3526244471586937E-2,15.154914203255064]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2030-31",5,4988303.6413040282,372.45741120861828,73.326206102077634,14.699627643939674,-1.0162413075796906E-2,9.8790690704135597E-2,16.69415123349193]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2031-32",6,4758074.2424746118,367.36686003234553,73.887678106169204,15.528903993675643,-1.3667471831890765E-2,5.6414786130848604E-2,18.32110396564498]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2032-33",7,4527844.8436451955,360.93944612535023,76.858348646392244,16.974598578452284,-1.7495900164836264E-2,9.309701350239652E-2,20.523980345549635]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2033-34",8,4297615.4448157791,352.60649808991656,79.979333291612534,18.61016517615408,-2.3086831114989104E-2,9.635377179275384E-2,22.859413833110207]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2034-35",9,4067386.0459863623,342.24289237467519,83.238702227889121,20.464913162110065,-2.9391420099690202E-2,9.9663166253491697E-2,25.33350208543802]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2035-36",10,3837156.6471569454,329.71759361005269,86.627892296535919,22.576063544531316,-3.6597688494609426E-2,0.10315950845713617,27.952585959294368]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2036-37",11,3606927.2483275286,314.89341605459424,90.140939629351706,24.991061206224366,-4.4960226092728872E-2,0.1069716010025159,30.723258389161892]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2037-38",12,3376697.8494981118,297.62677627936421,95.43434374765279,28.262624611745306,-5.4833282929727778E-2,0.13090934308568336,35.568072748125843]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2038-39",13,3146468.4506686949,275.85173761051851,101.29477627333276,32.193164451340792,-7.3162230028681274E-2,0.139072003877589,40.722132251540252]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2039-40",14,2916239.0518392781,249.26746529024041,107.51563964471072,36.867910254785315,-9.637159638926418E-2,0.14520926672214185,46.200026309228207]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2040-41",15,2686009.6530098612,217.55874541055587,114.00019943404783,42.442215092675731,-0.12720761549351711,0.15119665854038722,52.016934402327976]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2041-42",16,2455780.2541804444,180.39540009851018,112.83700203769357,45.947515803017197,-0.17081981807678936,8.2589956784474561E-2,51.599270265463836]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2042-43",17,2225550.8553510276,144.02105865058567,122.15772811049931,54.888760603599792,-0.20163674588188629,0.19459691442111571,62.763374676070967]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2043-44",18,1995321.456521611,96.863236012492536,119.42653478583739,59.853280480444688,-0.32743699483909716,9.044692979493707E-2,58.678583434059433]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2044-45",19,1765092.0576921944,54.180343417360341,114.0699447851361,64.62549320757762,-0.44065111132181611,7.9731849095424412E-2,54.180343417359595]
["Fully Depreciated SL","BAU","BAU","Decline to 25%","2045-46",20,1534862.6588627778,7.460698725481052E-13,0.38816820105367633,0.25290093469423569,-0.99999999999998623,-0.9960866691743161,-1.865174681370263E-14]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,66.029809063442286,{"$f":"I62*10^6/G62","v":11.174028931973375},"n/a",1.7550632344148331E-2,11.025639553257651]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2027-28",2,5678991.8377922773,379.81910105621523,68.192979051374792,{"$f":"I63*10^6/G63","v":12.007937500027291},-2.8003909869561694E-3,7.4629175665347436E-2,12.296904155460275]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2028-29",3,5448762.438962861,377.16483488951695,70.401125602508543,12.920571669464998,-6.9882377145256136E-3,7.6002574916436139E-2,13.615452647612125]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2029-30",4,5218533.0401334446,372.85333057765513,72.647642297691874,13.921085051870088,-1.1431352854315846E-2,7.7435689998886836E-2,14.982011024745194]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2030-31",5,4988303.6413040282,366.81376527406968,74.926474387063365,15.020431748913404,{"$f":"IFERROR(IF(E66=\"2026-27\",\"n/a\",H66/H65-1),-1)","v":-1.6198233482931368E-2},7.8969900187172204E-2,16.395505934621426]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2031-32",6,4758074.2424746118,358.97413423211742,77.232018968818295,16.231780975458452,-2.1372237860525112E-2,{"$f":"IFERROR(IF(E67=\"2026-27\",J67/$P$1-1,J67/J66-1),-1)","v":8.064676480638977E-2},17.85683424300877]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2032-33",7,4527844.8436451955,349.26129566017653,79.845938279993419,17.63442455234674,-2.7057210104337037E-2,8.6413411997673384E-2,19.69745130640667]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2033-34",8,4297615.4448157791,337.27001942034855,82.49887641117499,19.196430548641462,-3.4333252464066932E-2,8.8577089184736391E-2,21.585074722933374]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2034-35",9,4067386.0459863623,322.92631813198568,85.173856942410737,20.940686716093513,-4.2528835836089907E-2,9.0863567736320316E-2,23.518230952582861]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2035-36",10,3837156.6471569454,306.15660254094826,87.856727436873769,22.896309824090508,-5.1930470356347236E-2,9.33886808255453E-2,25.495230890764876]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2036-37",11,3606927.2483275286,286.88786017665575,90.535455255433661,25.100438412616565,-6.293753655603529E-2,9.6265669248018604E-2,27.514156056527526]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2037-38",12,3376697.8494981118,265.047846647673,93.89872100408445,27.807854060155513,-7.6127353438846912E-2,0.10786328123169686,30.379454277586149]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2038-39",13,3146468.4506686949,239.7586800434286,97.337776730392363,30.935564190928375,-9.5413590127601311E-2,0.11247578198615482,33.239242776537665]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2039-40",14,2916239.0518392781,210.99313100423973,100.73116418977519,34.541463302277577,-0.11997709127351897,0.11656160815733907,36.083515186928437]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2040-41",15,2686009.6530098612,178.73270449207172,104.01427589223167,38.724460939921201,-0.15289799416038696,0.12110076521766255,38.901453500538977]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2041-42",16,2455780.2541804444,142.96840829198948,102.56349790930787,41.764118648122235,-0.20009933997092677,7.8494513142917333E-2,37.887268223022183]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2042-43",17,2225550.8553510276,107.49189841145088,103.11003001109378,46.330116322967882,-0.24814230153618033,0.10932824210456404,38.741958485975765]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2043-44",18,1995321.456521611,70.39665565197194,101.28421753837145,50.760852196185688,-0.34509803350470236,9.5634032997696128E-2,36.6059473517508]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2044-45",19,1765092.0576921944,34.633395401786977,99.215815164174941,56.209994675233361,-0.50802498952495578,0.10734931040927509,34.63339540178665]
["Fully Depreciated SL","linear decline","BAU","Decline to 25%","2045-46",20,1534862.6588627778,4.6895820560166612E-13,7.1131813060419653E-15,4.6344089909075763E-15,-0.99999999999998646,-0.99999999999999989,-1.1723955140041654E-14]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,85.971665798715847,{"$f":"I82*10^6/G82","v":14.548730256690458},"n/a",0.3248640899916988,29.518644076676168]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2027-28",2,5678991.8377922773,353.09069314404417,84.902232924976374,{"$f":"I83*10^6/G83","v":14.950229785500509},-7.297473936869614E-2,2.7596877646790974E-2,29.635185003397954]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2028-29",3,5448762.438962861,326.55975712151047,85.6662937739369,15.72215612876728,-7.5139154154115095E-2,5.1633075500647108E-2,29.705493106300921]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2029-30",4,5218533.0401334446,301.30274674290524,84.128111972239324,16.121026986941921,-7.7342690970973793E-2,2.536998455605044E-2,29.726823861317499]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2030-31",5,4988303.6413040282,277.28817973621699,85.3171208450687,17.103433748224141,-7.9702449666611663E-2,6.0939465089784539E-2,29.694183599735585]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2031-32",6,4758074.2424746118,254.53561357177603,83.358600585605743,17.519398886523476,-8.2053862469310346E-2,2.4320563018085384E-2,29.60485546311115]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2032-33",7,4527844.8436451955,233.05514545412819,83.709482045569558,18.487709922979214,-8.4390815949967668E-2,5.5270791122896012E-2,29.939392085018262]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2033-34",8,4297615.4448157791,212.43979555540528,84.108308376110102,19.570924727006485,-8.8456960941806773E-2,5.8591075289476269E-2,30.246443660804417]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2034-35",9,4067386.0459863623,192.68956387560726,84.540532158394157,20.784978657685453,-9.2968606132211584E-2,6.2033549646413055E-2,30.523784131711079]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2035-36",10,3837156.6471569454,173.80445041473416,84.994927316586484,22.150497134267781,-9.8007972414450917E-2,6.5697372081612082E-2,30.769077246169008]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2036-37",11,3606927.2483275286,155.78445517278598,85.46282166315072,23.694079691454377,-0.10367971130168796,6.9686136064124993E-2,30.979872039743803]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2037-38",12,3376697.8494981118,138.62957814976269,87.597960945268127,25.941900889440866,-0.11011931199423086,9.4868474625634081E-2,33.069297325584479]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2038-39",13,3146468.4506686949,120.91538994812554,90.184217542858804,28.662044116060546,-0.12778072643704053,0.10485520078934774,35.262636739527196]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2039-40",14,2916239.0518392781,102.64189056787453,93.012149213323539,31.894555816561258,-0.15112633212439386,0.11278022207388205,37.564250229269263]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2040-41",15,2686009.6530098612,83.809080009009648,95.982131482345608,35.734097744135404,-0.1834807450902437,0.12038236085358678,39.978662546865216]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2041-42",16,2455780.2541804444,64.416958271530888,91.179775454278342,37.128637751306997,-0.23138449599248756,3.9025471334321216E-2,35.92119150781997]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2042-43",17,2225550.8553510276,48.90429436936617,97.739774164484587,43.917115589375499,-0.24081646073345486,0.18283670635962213,43.196624300645745]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2043-44",18,1995321.456521611,29.578790391407573,89.687813759426291,44.949054933622875,-0.3951698767391717,2.3497429883510446E-2,34.962268411526459]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2044-45",19,1765092.0576921944,16.696633522998702,81.327686868688104,46.075606376599787,-0.43552007022406991,2.506285047907042E-2,26.041050030495718]
["Fully Depreciated SYD","BAU","BAU","Decline to 25%","2045-46",20,1534862.6588627778,-1.0658141036401503E-13,6.6820794087060891E-15,4.3535357187313595E-15,-1.0000000000000064,-0.99999999999999989,-1.1013412404281553E-14]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,87.152601208980286,{"$f":"I102*10^6/G102","v":14.748576456887829},"n/a",0.34306286400780439,29.518644076676168]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2027-28",2,5678991.8377922773,361.32609653279667,87.170139591354683,{"$f":"I103*10^6/G103","v":15.349580010180521},-5.1353022565903683E-2,4.0749936446375701E-2,29.608411167660385]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2028-29",3,5448762.438962861,341.36032335389831,87.142699137511272,15.993117724196168,-5.5256936519353039E-2,4.1925428160824119E-2,29.622175451771039]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2029-30",4,5218533.0401334446,321.04209623787756,87.061279876229577,16.683094503125595,-5.9521349512421939E-2,4.3142105925072505E-2,29.553920682807636]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2030-31",5,4988303.6413040282,300.43062127622972,86.91738913005446,17.424237853197877,-6.4201782891349146E-2,4.4424812790782253E-2,29.395538300865095]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2031-32",6,4758074.2424746118,279.59095786803385,86.702941448254848,18.222275868306291,-6.9365976476262414E-2,4.580045462143123E-2,29.14058574047494]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2032-33",7,4527844.8436451955,258.59436779862682,86.697071679170733,19.14753589687367,-7.5097529009923725E-2,5.0776315497268243E-2,29.112863045875297]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2033-34",8,4297615.4448157791,237.18767981933024,86.627851495672587,20.157190099493874,-8.2780952120219631E-2,5.2730242056109988E-2,28.972104550627588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2034-35",9,4067386.0459863623,215.45694870327321,86.475686872915759,21.260752211668898,-9.1618296247974129E-2,5.4747814885306445E-2,28.708512998855916]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2035-36",10,3837156.6471569454,193.49695106596272,86.223762456924362,22.470743413826984,-0.10192290278627192,5.6911965772028728E-2,28.31172217763952]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2036-37",11,3606927.2483275286,171.41171741479562,85.857337289232674,23.803456897846573,-0.11413737286040382,5.9308829239691496E-2,27.770769707109444]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2037-38",12,3376697.8494981118,149.31509023523097,86.062338201699788,25.48713033785107,-0.12890966564493067,7.0732307800083216E-2,27.880678855044785]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2038-39",13,3146468.4506686949,126.5246990535279,86.227217999918395,27.404443855648129,-0.15263287284492877,7.5226731781162792E-2,27.779747264524588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2039-40",14,2916239.0518392781,103.21864552635213,86.227673758387994,29.568108864053521,-0.18420161202925156,7.8953071253786922E-2,27.447739106969479]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2040-41",15,2686009.6530098612,79.593995094143068,85.99620794052943,32.016343591380874,-0.22887967878029947,8.2799841497597892E-2,26.863181645076196]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2041-42",16,2455780.2541804444,55.867970749523622,80.906271325892646,32.945240596412035,-0.29808811979542571,2.9013213279021288E-2,22.209189465378305]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2042-43",17,2225550.8553510276,36.069539626628888,77.686083317025407,34.906451645551044,-0.3543789197509658,5.9529419534808392E-2,19.17520811055055]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2043-44",18,1995321.456521611,18.541047242575157,72.057217539496037,36.113087093801617,-0.48596385109149143,3.4567691397082045E-2,12.889632329217822]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2044-45",19,1765092.0576921944,6.494102014923179,66.639184472110898,37.753942737264175,-0.64974459479230495,4.5436593088830524E-2,6.4941020149227651]
["Fully Depreciated SYD","linear decline","BAU","Decline to 25%","2045-46",20,1534862.6588627778,-4.1744385725905886E-14,6.3587529857041787E-15,4.1428807645991954E-15,-1.0000000000000064,-0.99999999999999989,-1.0480505352461478E-14]
["Base case","BAU","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,64.974286734306872,{"$f":"I122*10^6/G122","v":10.854439272085138},"n/a",-1.1552447886779338E-2,11.063680606772163]
["Base case","BAU","BAU","Decline to 50%","2027-28",2,5832478.1036785543,381.37143288519763,67.187537775148726,{"$f":"I123*10^6/G123","v":11.519552509382491},1.2751931229926239E-3,6.1275688280633345E-2,12.243550531420869]
["Base case","BAU","BAU","Decline to 50%","2028-29",3,5678991.8377922764,380.96600041087709,69.473478785337761,12.233417615255064,-1.0630908331369371E-3,6.1969864306025801E-2,13.49243332441791]
["Base case","BAU","BAU","Decline to 50%","2029-30",4,5525505.5719059985,379.60763809498701,70.09754824131214,12.686178183896448,-3.565573606109429E-3,3.7010145723856525E-2,13.294523209375257]
["Base case","BAU","BAU","Decline to 50%","2030-31",5,5372019.3060197206,378.75053766935275,71.821584089614987,13.369569243568041,-2.257858745771002E-3,5.3868946956702413E-2,14.013340882164313]
["Base case","BAU","BAU","Decline to 50%","2031-32",6,5218533.0401334427,377.48555514052299,71.526761914115397,13.706296647742676,-3.3398831236355342E-3,2.5186107199125507E-2,12.952842737823531]
["Base case","BAU","BAU","Decline to 50%","2032-33",7,5065046.7742471648,377.59977971486734,71.833212564986098,14.18214199525589,3.0259323247960879E-4,3.4717280658855598E-2,11.963417779770076]
["Base case","BAU","BAU","Decline to 50%","2033-34",8,4911560.5083608869,379.03010593006934,74.395106188491113,15.146938750291127,3.7879423983828708E-3,6.8028987113369466E-2,13.24828286662534]
["Base case","BAU","BAU","Decline to 50%","2034-35",9,4758074.2424746091,379.51041065829037,77.034331392878585,16.190233163073575,{"$f":"IFERROR(IF(E130=\"2026-27\",\"n/a\",H130/H129-1),-1)","v":1.2671941376329876E-3},6.887823539673299E-2,14.609552520096502]
["Base case","BAU","BAU","Decline to 50%","2035-36",10,4604587.9765883312,378.97266042291142,79.657975790416828,17.29969677969703,-1.4169577968787817E-3,{"$f":"IFERROR(IF(E131=\"2026-27\",J131/$P$1-1,J131/J130-1),-1)","v":6.8526722589388189E-2},15.95836610187393]
["Base case","BAU","BAU","Decline to 50%","2036-37",11,4451101.7107020533,377.43789166287297,82.447406256239503,18.522921203531748,-4.049813932028079E-3,7.0707853404130105E-2,17.472388683622789]
["Base case","BAU","BAU","Decline to 50%","2037-38",12,4297615.4448157754,374.74969025463156,84.141462169587157,19.578639189573654,-7.1222351216462254E-3,5.6995220917994915E-2,18.179362524231991]
["Base case","BAU","BAU","Decline to 50%","2038-39",13,4144129.1789294975,371.72411968766551,86.000856339798815,20.752455492233079,-8.0735772320725818E-3,5.9953926894190213E-2,18.887807787923066]
["Base case","BAU","BAU","Decline to 50%","2039-40",14,3990642.9130432196,368.36894865594002,88.271956582128041,22.119733212314113,-9.0259707509553477E-3,6.5885105528488364E-2,19.860624982180116]
["Base case","BAU","BAU","Decline to 50%","2040-41",15,3837156.6471569417,364.42927634886246,90.631157322328903,23.619352988750176,-1.0694908790364055E-2,6.779556344744786E-2,20.962482431520328]
["Base case","BAU","BAU","Decline to 50%","2041-42",16,3683670.3812706638,359.78577040932214,93.129783315977136,25.281790626405744,-1.2741857586367922E-2,7.0384554498481799E-2,22.168736714074512]
["Base case","BAU","BAU","Decline to 50%","2042-43",17,3530184.1153843859,354.34398459952712,95.391695792523066,27.021733902435933,-1.5125072355151814E-2,6.8821995314402029E-2,23.23538965341023]
["Base case","BAU","BAU","Decline to 50%","2043-44",18,3376697.849498108,348.25371962300346,97.761113887007809,28.95169133996944,-1.7187437183127985E-2,7.142241295476337E-2,24.345307873509775]
["Base case","BAU","BAU","Decline to 50%","2044-45",19,3223211.5836118301,341.48216454330236,100.56327147324396,31.199711487930276,-1.9444315159164782E-2,7.7647282211016133E-2,25.500082682680326]
["Base case","BAU","BAU","Decline to 50%","2045-46",20,3069725.3177255522,333.99517847427597,91.607866220998105,29.842365925063618,-2.1924969577955755E-2,-4.3505067775763018E-2,16.686529119037118]
["Base case","linear decline","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,64.974286734306872,{"$f":"I142*10^6/G142","v":10.854439272085138},"n/a",-1.1552447886779338E-2,11.063680606772163]
["Base case","linear decline","BAU","Decline to 50%","2027-28",2,5832478.1036785543,380.90945754638398,67.157626370590492,{"$f":"I143*10^6/G143","v":11.514424088147722},6.2295651650057238E-5,6.0803216040822727E-2,12.228005238899001]
["Base case","linear decline","BAU","Decline to 50%","2028-29",3,5678991.8377922764,379.57252092001727,69.380765921214447,12.21709203022669,-3.5098541133069538E-3,6.1025018420352684E-2,13.443954183013366]
["Base case","linear decline","BAU","Decline to 50%","2029-30",4,5525505.5719059985,376.80654922450839,69.906146083761683,12.651538429206191,-7.2870704359858651E-3,3.5560540749355329E-2,13.193752367351358]
["Base case","linear decline","BAU","Decline to 50%","2030-31",5,5372019.3060197206,374.06023199549946,71.492574580324913,13.308324208777977,-7.288400996906863E-3,5.1913511012667835E-2,13.838818498376458]
["Base case","linear decline","BAU","Decline to 50%","2031-32",6,5218533.0401334427,370.42010017979067,71.018152183277749,13.608834443915249,-9.7314055447428327E-3,2.2580621753944152E-2,12.680867322429282]
["Base case","linear decline","BAU","Decline to 50%","2032-33",7,5065046.7742471648,367.67020401460894,71.099879213037951,14.037358860048389,-7.4237228591186311E-3,3.1488693458589401E-2,11.56789925446952]
["Base case","linear decline","BAU","Decline to 50%","2033-34",8,4911560.5083608869,365.74580043651935,73.388729302483441,14.942039129428364,-5.2340482233178554E-3,6.444804029017015E-2,12.700588016294503]
["Base case","linear decline","BAU","Decline to 50%","2034-35",9,4758074.2424746091,362.38065198472037,75.703319037273161,15.910495544916277,-9.2007849380161266E-3,6.4814206889643122E-2,13.878342494256897]
["Base case","linear decline","BAU","Decline to 50%","2035-36",10,4604587.9765883312,357.50826295268268,77.947379602023105,16.928198570282614,-1.3445499933156246E-2,6.3964256958138233E-2,15.009425610509862]
["Base case","linear decline","BAU","Decline to 50%","2036-37",11,4451101.7107020533,351.15299574727413,80.298828676786087,18.040214287559134,-1.7776560331557167E-2,6.5690139010341042E-2,16.268446517396029]
["Base case","linear decline","BAU","Decline to 50%","2037-38",12,4297615.4448157754,343.16369410409169,81.492955765266899,18.96236571458995,-2.27516260431746E-2,5.11164342247723E-2,16.679903014131916]
["Base case","linear decline","BAU","Decline to 50%","2038-39",13,4144129.1789294975,334.36376290773802,82.786815583459415,19.976890682940713,-2.564353790201479E-2,5.3502025201959347E-2,17.048872803809253]
["Base case","linear decline","BAU","Decline to 50%","2039-40",14,3990642.9130432196,324.7705557469036,84.423002409233405,21.155238453759164,-2.8690929535571397E-2,5.8985544323206573E-2,17.634606053503333]
["Base case","linear decline","BAU","Decline to 50%","2040-41",15,3837156.6471569417,314.14116887044537,86.074014715201969,22.43171770925137,-3.2728911806715E-2,6.033868435386891E-2,18.297902556725642]
["Base case","linear decline","BAU","Decline to 50%","2041-42",16,3683670.3812706638,302.37085691051175,87.787152121119448,23.831435235754647,-3.7468224882004519E-2,6.2399034467431891E-2,19.010021407774499]
["Base case","linear decline","BAU","Decline to 50%","2042-43",17,3530184.1153843859,289.38253782827786,89.225731743269961,25.275092977283588,-4.2954930296334237E-2,6.0577876541946685E-2,19.555806981117048]
["Base case","linear decline","BAU","Decline to 50%","2043-44",18,3376697.849498108,275.31317074376454,90.725904167414001,26.868232874581579,-4.8618576608317032E-2,6.303200936708131E-2,20.116854351752774]
["Base case","linear decline","BAU","Decline to 50%","2044-45",19,3223211.5836118301,260.11696717427816,92.610968693548628,28.732512989349484,-5.5196064643160736E-2,6.9386033814363257E-2,20.693426526249169]
["Base case","linear decline","BAU","Decline to 50%","2045-46",20,3069725.3177255522,243.74668383530596,82.688622940828253,26.936814985809423,-6.2934315730369561E-2,-6.2497074453796819E-2,11.270951103533596]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,64.848873653177847,{"$f":"I162*10^6/G162","v":10.833488081368623},"n/a",-1.3460344983855066E-2,11.025639553257651]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2027-28",2,5832478.1036785543,380.41096499606385,66.046562270681889,{"$f":"I163*10^6/G163","v":11.323928027955425},-1.2464762739660129E-3,4.5270733018136333E-2,12.323677991197838]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2028-29",3,5678991.8377922764,378.89635636140559,69.190087073372439,12.183515850987783,-3.981506249889355E-3,7.5908979720666681E-2,13.698770302142007]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2029-30",4,5525505.5719059985,376.2813375939615,69.813562479674744,12.63478274904587,-6.9016730394466652E-3,3.7039135794410205E-2,15.154914203255064]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2030-31",5,5372019.3060197206,372.45741120861828,73.326206102077634,13.649654240801132,-1.0162413075796906E-2,8.0323620272133356E-2,16.69415123349193]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2031-32",6,5218533.0401334427,367.36686003234553,73.887678106169204,14.158706582468975,-1.3667471831890765E-2,3.7294156517620802E-2,18.32110396564498]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2032-33",7,5065046.7742471648,360.93944612535023,76.858348646392244,15.174262365586141,-1.7495900164836264E-2,7.1726592906064424E-2,20.523980345549635]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2033-34",8,4911560.5083608869,352.60649808991656,79.979333291612534,16.28389452913483,-2.3086831114989104E-2,7.312593764460229E-2,22.859413833110207]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2034-35",9,4758074.2424746091,342.24289237467519,83.238702227889121,17.494199961158618,-2.9391420099690202E-2,7.4325305279909104E-2,25.33350208543802]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2035-36",10,4604587.9765883312,329.71759361005269,86.627892296535919,18.813386287109441,-3.6597688494609426E-2,7.540706799280561E-2,27.952585959294368]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2036-37",11,4451101.7107020533,314.89341605459424,90.140939629351706,20.251377184354244,-4.4960226092728872E-2,7.6434453388653623E-2,30.723258389161892]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2037-38",12,4297615.4448157754,297.62677627936421,95.43434374765279,22.206347909228473,-5.4833282929727778E-2,9.6535198918945353E-2,35.568072748125843]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2038-39",13,4144129.1789294975,275.85173761051851,101.29477627333276,24.442958194536544,-7.3162230028681274E-2,0.10071941115443783,40.722132251540252]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2039-40",14,3990642.9130432196,249.26746529024041,107.51563964471072,26.941934416958517,-9.637159638926418E-2,0.10223706159185508,46.200026309228207]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2040-41",15,3837156.6471569417,217.55874541055587,114.00019943404783,29.709550564873034,-0.12720761549351711,0.10272522028605513,52.016934402327976]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2041-42",16,3683670.3812706638,180.39540009851018,112.83700203769357,30.631677202011488,-0.17081981807678936,3.1038054080452016E-2,51.599270265463836]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2042-43",17,3530184.1153843859,144.02105865058567,122.15772811049931,34.603783858791203,-0.20163674588188629,0.12967316907214199,62.763374676070967]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2043-44",18,3376697.849498108,96.863236012492536,119.42653478583739,35.367847556626437,-0.32743699483909716,2.2080351124408093E-2,58.678583434059433]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2044-45",19,3223211.5836118301,54.180343417360341,114.0699447851361,35.390151042244916,-0.44065111132181611,6.3061472945924457E-4,54.180343417359595]
["Fully Depreciated SL","BAU","BAU","Decline to 50%","2045-46",20,3069725.3177255522,7.460698725481052E-13,0.38816820105367633,0.12645046734711798,-0.99999999999998623,-0.99642695881133214,-1.865174681370263E-14]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,66.029809063442286,{"$f":"I182*10^6/G182","v":11.030772150794229},"n/a",4.5051114166592132E-3,11.025639553257651]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2027-28",2,5832478.1036785543,379.81910105621523,68.192979051374792,{"$f":"I183*10^6/G183","v":11.691939144763417},-2.8003909869561694E-3,5.9938414548938335E-2,12.296904155460275]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2028-29",3,5678991.8377922764,377.16483488951695,70.401125602508543,12.396764709892095,-6.9882377145256136E-3,6.0283034011886283E-2,13.615452647612125]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2029-30",4,5525505.5719059985,372.85333057765513,72.647642297691874,13.14769143787731,-1.1431352854315846E-2,6.0574411595148536E-2,14.982011024745194]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2030-31",5,5372019.3060197206,366.81376527406968,74.926474387063365,13.947543766848167,-1.6198233482931368E-2,6.0835952284866934E-2,16.395505934621426]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2031-32",6,5218533.0401334427,358.97413423211742,77.232018968818295,14.799565007035655,-2.1372237860525112E-2,6.1087547343830817E-2,17.85683424300877]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2032-33",7,5065046.7742471648,349.26129566017653,79.845938279993419,15.76410679679482,-2.7057210104337037E-2,6.5173658097425591E-2,19.69745130640667]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2033-34",8,4911560.5083608869,337.27001942034855,82.49887641117499,16.796876730061289,-3.4333252464066932E-2,6.551401526133116E-2,21.585074722933374]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2034-35",9,4758074.2424746091,322.92631813198568,85.173856942410737,17.900909612144467,-4.2528835836089907E-2,6.5728462488939821E-2,23.518230952582861]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2035-36",10,4604587.9765883312,306.15660254094826,87.856727436873769,19.080258186742103,-5.1930470356347236E-2,6.5882047345657391E-2,25.495230890764876]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2036-37",11,4451101.7107020533,286.88786017665575,90.535455255433661,20.34001043780999,-6.293753655603529E-2,6.6023857682556031E-2,27.514156056527526]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2037-38",12,4297615.4448157754,265.047846647673,93.89872100408445,21.849028190122205,-7.6127353438846912E-2,7.4189625267207626E-2,30.379454277586149]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2038-39",13,4144129.1789294975,239.7586800434286,97.337776730392363,23.488113552371562,{"$f":"IFERROR(IF(E194=\"2026-27\",\"n/a\",H194/H193-1),-1)","v":-9.5413590127601311E-2},7.5018684949583969E-2,33.239242776537665]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2039-40",14,3990642.9130432196,210.99313100423973,100.73116418977519,25.241838567049019,-0.11997709127351897,{"$f":"IFERROR(IF(E195=\"2026-27\",J195/$P$1-1,J195/J194-1),-1)","v":7.4664362072635937E-2},36.083515186928437]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2040-41",15,3837156.6471569417,178.73270449207172,104.01427589223167,27.107122657944863,-0.15289799416038696,7.3896522471655679E-2,38.901453500538977]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2041-42",16,3683670.3812706638,142.96840829198948,102.56349790930787,27.842745765414847,-0.20009933997092677,2.7137631564683184E-2,37.887268223022183]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2042-43",17,3530184.1153843859,107.49189841145088,103.11003001109378,29.208116812305864,-0.24814230153618033,4.903866372931609E-2,38.741958485975765]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2043-44",18,3376697.849498108,70.39665565197194,101.28421753837145,29.99504902501884,-0.34509803350470236,2.6942244095019108E-2,36.6059473517508]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2044-45",19,3223211.5836118301,34.633395401786977,99.215815164174941,30.781663750723062,-0.50802498952495578,2.6224818804200245E-2,34.63339540178665]
["Fully Depreciated SL","linear decline","BAU","Decline to 50%","2045-46",20,3069725.3177255522,4.6895820560166612E-13,7.1131813060419653E-15,2.3172044954537905E-15,-0.99999999999998646,-0.99999999999999989,-1.1723955140041654E-14]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,85.971665798715847,{"$f":"I202*10^6/G202","v":14.362208073912377},"n/a",0.3078786529405233,29.518644076676168]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2027-28",2,5832478.1036785543,353.09069314404417,84.902232924976374,{"$f":"I203*10^6/G203","v":14.556802685882076},-7.297473936869614E-2,1.3549073441093018E-2,29.635185003397954]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2028-29",3,5678991.8377922764,326.55975712151047,85.6662937739369,15.084771420844286,-7.5139154154115095E-2,3.6269553579527436E-2,29.705493106300921]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2029-30",4,5525505.5719059985,301.30274674290524,84.128111972239324,15.225414376556264,-7.7342690970973793E-2,9.3235059245004859E-3,29.726823861317499]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2030-31",5,5372019.3060197206,277.28817973621699,85.3171208450687,15.881759909065281,-7.9702449666611663E-2,4.3108549710124233E-2,29.694183599735585]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2031-32",6,5218533.0401334427,254.53561357177603,83.358600585605743,15.973569573006705,-8.2053862469310346E-2,5.7808243209254151E-3,29.60485546311115]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2032-33",7,5065046.7742471648,233.05514545412819,83.709482045569558,16.52689220387537,-8.4390815949967668E-2,3.4639886115606311E-2,29.939392085018262]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2033-34",8,4911560.5083608869,212.43979555540528,84.108308376110102,17.124559136130685,-8.8456960941806773E-2,3.616329827063125E-2,30.246443660804417]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2034-35",9,4758074.2424746091,192.68956387560726,84.540532158394157,17.767804336408545,-9.2968606132211584E-2,3.7562730530136257E-2,30.523784131711079]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2035-36",10,4604587.9765883312,173.80445041473416,84.994927316586484,18.45874761188983,-9.8007972414450917E-2,3.8887375299684779E-2,30.769077246169008]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2036-37",11,4451101.7107020533,155.78445517278598,85.46282166315072,19.200374922385457,-0.10367971130168796,4.0177553000287025E-2,30.979872039743803]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2037-38",12,4297615.4448157754,138.62957814976269,87.597960945268127,20.382922127417839,-0.11011931199423086,6.1589797585341222E-2,33.069297325584479]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2038-39",13,4144129.1789294975,120.91538994812554,90.184217542858804,21.761922384416359,-0.12778072643704053,6.7654688978258548E-2,35.262636739527196]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2039-40",14,3990642.9130432196,102.64189056787453,93.012149213323539,23.307560019794781,-0.15112633212439386,7.1024866648970786E-2,37.564250229269263]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2040-41",15,3837156.6471569417,83.809080009009648,95.982131482345608,25.013868420894806,-0.1834807450902437,7.320836671238351E-2,39.978662546865216]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2041-42",16,3683670.3812706638,64.416958271530888,91.179775454278342,24.752425167538014,-0.23138449599248756,-1.045193206255135E-2,35.92119150781997]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2042-43",17,3530184.1153843859,48.90429436936617,97.739774164484587,27.686877219388922,-0.24081646073345486,0.11855210275312111,43.196624300645745]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2043-44",18,3376697.849498108,29.578790391407573,89.687813759426291,26.560805188049901,-0.3951698767391717,-4.0671687977524629E-2,34.962268411526459]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2044-45",19,3223211.5836118301,16.696633522998702,81.327686868688104,25.231879682423717,-0.43552007022406991,-5.0033329043205677E-2,26.041050030495718]
["Fully Depreciated SYD","BAU","BAU","Decline to 50%","2045-46",20,3069725.3177255522,-1.0658141036401503E-13,6.6820794087060891E-15,2.1767678593656821E-15,-1.0000000000000064,-0.99999999999999989,-1.1013412404281553E-14]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,87.152601208980286,{"$f":"I222*10^6/G222","v":14.559492143337986},"n/a",0.3258441093410378,29.518644076676168]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2027-28",2,5832478.1036785543,361.32609653279667,87.170139591354683,{"$f":"I223*10^6/G223","v":14.945643694123142},-5.1353022565903683E-2,2.65223228244158E-2,29.608411167660385]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2028-29",3,5678991.8377922764,341.36032335389831,87.142699137511272,15.344748086728758,-5.5256936519353039E-2,2.6703727238094777E-2,29.622175451771039]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2029-30",4,5525505.5719059985,321.04209623787756,87.061279876229577,15.756255919618622,-5.9521349512421939E-2,2.6817503328436132E-2,29.553920682807636]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2030-31",5,5372019.3060197206,300.43062127622972,86.91738913005446,16.179649435112321,-6.4201782891349146E-2,2.6871454592617861E-2,29.395538300865095]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2031-32",6,5218533.0401334427,279.59095786803385,86.702941448254848,16.61442799757339,-6.9365976476262414E-2,2.6871939605658701E-2,29.14058574047494]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2032-33",7,5065046.7742471648,258.59436779862682,86.697071679170733,17.116736635084049,-7.5097529009923725E-2,3.0233279026158577E-2,29.112863045875297]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2033-34",8,4911560.5083608869,237.18767981933024,86.627851495672587,17.637541337057151,-8.2780952120219631E-2,3.0426635232887245E-2,28.972104550627588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2034-35",9,4758074.2424746091,215.45694870327321,86.475686872915759,18.174513987394391,-9.1618296247974129E-2,3.0444869841866229E-2,28.708512998855916]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2035-36",10,4604587.9765883312,193.49695106596272,86.223762456924362,18.725619511522499,-0.10192290278627192,3.0322985501034516E-2,28.31172217763952]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2036-37",11,4451101.7107020533,171.41171741479562,85.857337289232674,19.289008175841204,-0.11413737286040382,3.0086516708941691E-2,27.770769707109444]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2037-38",12,4297615.4448157754,149.31509023523097,86.062338201699788,20.02560240831157,-0.12890966564493067,3.8187252851752396E-2,27.880678855044785]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2038-39",13,4144129.1789294975,126.5246990535279,86.227217999918395,20.807077742251373,-0.15263287284492877,3.9023811519170781E-2,27.779747264524588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2039-40",14,3990642.9130432196,103.21864552635213,86.227673758387994,21.607464169885283,-0.18420161202925156,3.8467027304301515E-2,27.447739106969479]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2040-41",15,3837156.6471569417,79.593995094143068,85.99620794052943,22.411440513966628,-0.22887967878029947,3.7208269224014767E-2,26.863181645076196]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2041-42",16,3683670.3812706638,55.867970749523622,80.906271325892646,21.963493730941373,-0.29808811979542571,-1.9987415924741625E-2,22.209189465378305]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2042-43",17,3530184.1153843859,36.069539626628888,77.686083317025407,22.006241254803935,-0.3543789197509658,1.9462989079164217E-3,19.17520811055055]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2043-44",18,3376697.849498108,18.541047242575157,72.057217539496037,21.339551464519154,-0.48596385109149143,-3.0295486746935718E-2,12.889632329217822]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2044-45",19,3223211.5836118301,6.494102014923179,66.639184472110898,20.674778165644685,-0.64974459479230495,-3.1152168309618644E-2,6.4941020149227651]
["Fully Depreciated SYD","linear decline","BAU","Decline to 50%","2045-46",20,3069725.3177255522,-4.1744385725905886E-14,6.3587529857041787E-15,2.0714403822996001E-15,-1.0000000000000064,-0.99999999999999989,-1.0480505352461478E-14]
["Base case","BAU","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,64.974286734306872,{"$f":"I242*10^6/G242","v":11.081757372024095},"n/a",9.1480244087855933E-3,11.063680606772163]
["Base case","BAU","BAU","Decline to 10%","2027-28",2,5586900.0782605093,381.37143288519763,67.187537775148726,{"$f":"I243*10^6/G243","v":12.025906465838865},1.2751931229926239E-3,8.5198498949117463E-2,12.243550531420869]
["Base case","BAU","BAU","Decline to 10%","2028-29",3,5310624.7996652089,380.96600041087709,69.473478785337761,13.081978374694723,-1.0630908331369371E-3,8.7816408006811342E-2,13.49243332441791]
["Base case","BAU","BAU","Decline to 10%","2029-30",4,5034349.5210699085,379.60763809498701,70.09754824131214,13.923854104276593,-3.565573606109429E-3,6.435385424656892E-2,13.294523209375257]
["Base case","BAU","BAU","Decline to 10%","2030-31",5,4758074.2424746081,378.75053766935275,71.821584089614987,15.094674952415534,-2.257858745771002E-3,8.4087411385568522E-2,14.013340882164313]
["Base case","BAU","BAU","Decline to 10%","2031-32",6,4481798.9638793077,377.48555514052299,71.526761914115397,15.959386507645588,-3.3398831236355342E-3,5.7285867894205866E-2,12.952842737823531]
["Base case","BAU","BAU","Decline to 10%","2032-33",7,4205523.6852840073,377.59977971486734,71.833212564986098,17.080681965089219,3.0259323247960879E-4,7.0259308332839554E-2,11.963417779770076]
["Base case","BAU","BAU","Decline to 10%","2033-34",8,3929248.4066887074,379.03010593006934,74.395106188491113,18.93367343786392,3.7879423983828708E-3,0.10848463056463342,13.24828286662534]
["Base case","BAU","BAU","Decline to 10%","2034-35",9,3652973.1280934075,379.51041065829037,77.034331392878585,21.088118825852145,1.2671941376329876E-3,0.11378908562348622,14.609552520096502]
["Base case","BAU","BAU","Decline to 10%","2035-36",10,3376697.8494981076,378.97266042291142,79.657975790416828,23.590495608677784,-1.4169577968787817E-3,0.11866287379592855,15.95836610187393]
["Base case","BAU","BAU","Decline to 10%","2036-37",11,3100422.5709028076,377.43789166287297,82.447406256239503,26.592312618931736,-4.049813932028079E-3,0.12724688196672429,17.472388683622789]
["Base case","BAU","BAU","Decline to 10%","2037-38",12,2824147.2923075077,374.74969025463156,84.141462169587157,29.793581375438187,-7.1222351216462254E-3,0.12038324016345192,18.179362524231991]
["Base case","BAU","BAU","Decline to 10%","2038-39",13,2547872.0137122078,371.72411968766551,86.000856339798815,33.753993872909248,-8.0735772320725818E-3,0.13292837969241322,18.887807787923066]
["Base case","BAU","BAU","Decline to 10%","2039-40",14,2271596.7351169079,368.36894865594002,88.271956582128041,38.858990778389689,-9.0259707509553477E-3,0.15124127013537447,19.860624982180116]
["Base case","BAU","BAU","Decline to 10%","2040-41",15,1995321.4565216079,364.42927634886246,90.631157322328903,45.421832670673453,-1.0694908790364055E-2,0.16888863454306424,20.962482431520328]
["Base case","BAU","BAU","Decline to 10%","2041-42",16,1719046.177926308,359.78577040932214,93.129783315977136,54.175265628012362,-1.2741857586367922E-2,0.19271421786973719,22.168736714074512]
["Base case","BAU","BAU","Decline to 10%","2042-43",17,1442770.8993310081,354.34398459952712,95.391695792523066,66.117008484683751,{"$f":"IFERROR(IF(E258=\"2026-27\",\"n/a\",H258/H257-1),-1)","v":-1.5125072355151814E-2},0.22042795209658705,23.23538965341023]
["Base case","BAU","BAU","Decline to 10%","2043-44",18,1166495.6207357082,348.25371962300346,97.761113887007809,83.80752756306957,-1.7187437183127985E-2,{"$f":"IFERROR(IF(E259=\"2026-27\",J259/$P$1-1,J259/J258-1),-1)","v":0.26756381578401101},24.345307873509775]
["Base case","BAU","BAU","Decline to 10%","2044-45",19,890220.34214040823,341.48216454330236,100.56327147324396,112.96447262871332,-1.9444315159164782E-2,0.34790365392537814,25.500082682680326]
["Base case","BAU","BAU","Decline to 10%","2045-46",20,613945.06354510831,333.99517847427597,91.607866220998105,149.21182962531861,-2.1924969577955755E-2,0.32087395402394803,16.686529119037118]
["Base case","linear decline","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,64.974286734306872,{"$f":"I262*10^6/G262","v":11.081757372024095},"n/a",9.1480244087855933E-3,11.063680606772163]
["Base case","linear decline","BAU","Decline to 10%","2027-28",2,5586900.0782605093,380.90945754638398,67.157626370590492,{"$f":"I263*10^6/G263","v":12.020552619494875},6.2295651650057238E-5,8.4715376447491053E-2,12.228005238899001]
["Base case","linear decline","BAU","Decline to 10%","2028-29",3,5310624.7996652089,379.57252092001727,69.380765921214447,13.064520379144151,-3.5098541133069538E-3,8.6848566176248365E-2,13.443954183013366]
["Base case","linear decline","BAU","Decline to 10%","2029-30",4,5034349.5210699085,376.80654922450839,69.906146083761683,13.885834861323872,-7.2870704359858651E-3,6.2866026332726754E-2,13.193752367351358]
["Base case","linear decline","BAU","Decline to 10%","2030-31",5,4758074.2424746081,374.06023199549946,71.492574580324913,15.02552733249127,-7.288400996906863E-3,8.207590559367639E-2,13.838818498376458]
["Base case","linear decline","BAU","Decline to 10%","2031-32",6,4481798.9638793077,370.42010017979067,71.018152183277749,15.845903119627351,-9.7314055447428327E-3,5.4598801691445153E-2,12.680867322429282]
["Base case","linear decline","BAU","Decline to 10%","2032-33",7,4205523.6852840073,367.67020401460894,71.099879213037951,16.906308116116683,-7.4237228591186311E-3,6.6919820756437209E-2,11.56789925446952]
["Base case","linear decline","BAU","Decline to 10%","2033-34",8,3929248.4066887074,365.74580043651935,73.388729302483441,18.677548911785465,-5.2340482233178554E-3,0.10476804181631283,12.700588016294503]
["Base case","linear decline","BAU","Decline to 10%","2034-35",9,3652973.1280934075,362.38065198472037,75.703319037273161,20.72375470136155,-9.2007849380161266E-3,0.10955429961609875,13.878342494256897]
["Base case","linear decline","BAU","Decline to 10%","2035-36",10,3376697.8494981076,357.50826295268268,77.947379602023105,23.083907141294489,-1.3445499933156246E-2,0.11388633353095412,15.009425610509862]
["Base case","linear decline","BAU","Decline to 10%","2036-37",11,3100422.5709028076,351.15299574727413,80.298828676786087,25.899317541545305,-1.7776560331557167E-2,0.12196420575676137,16.268446517396029]
["Base case","linear decline","BAU","Decline to 10%","2037-38",12,2824147.2923075077,343.16369410409169,81.492955765266899,28.855773913506464,-2.27516260431746E-2,0.11415190254409935,16.679903014131916]
["Base case","linear decline","BAU","Decline to 10%","2038-39",13,2547872.0137122078,334.36376290773802,82.786815583459415,32.492533038518047,-2.564353790201479E-2,0.12603228511259346,17.048872803809253]
["Base case","linear decline","BAU","Decline to 10%","2039-40",14,2271596.7351169079,324.7705557469036,84.423002409233405,37.164608094441803,-2.8690929535571397E-2,0.14378919151625635,17.634606053503333]
["Base case","linear decline","BAU","Decline to 10%","2040-41",15,1995321.4565216079,314.14116887044537,86.074014715201969,43.137918671637287,-3.2728911806715E-2,0.1607257787305667,18.297902556725642]
["Base case","linear decline","BAU","Decline to 10%","2041-42",16,1719046.177926308,302.37085691051175,87.787152121119448,51.0673612194743,-3.7468224882004519E-2,0.1838160669779958,19.010021407774499]
["Base case","linear decline","BAU","Decline to 10%","2042-43",17,1442770.8993310081,289.38253782827786,89.225731743269961,61.843312603991833,-4.2954930296334237E-2,0.21101445477484693,19.555806981117048]
["Base case","linear decline","BAU","Decline to 10%","2043-44",18,1166495.6207357082,275.31317074376454,90.725904167414001,77.776463584315223,-4.8618576608317032E-2,0.25763741153954522,20.116854351752774]
["Base case","linear decline","BAU","Decline to 10%","2044-45",19,890220.34214040823,260.11696717427816,92.610968693548628,104.03151254764492,-5.5196064643160736E-2,0.33757061909696318,20.693426526249169]
["Base case","linear decline","BAU","Decline to 10%","2045-46",20,613945.06354510831,243.74668383530596,82.688622940828253,134.6840749290476,-6.2934315730369561E-2,0.29464689718285353,11.270951103533596]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,64.848873653177847,{"$f":"I282*10^6/G282","v":11.06036741291561},"n/a",7.2001713515617016E-3,11.025639553257651]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2027-28",2,5586900.0782605093,380.41096499606385,66.046562270681889,{"$f":"I283*10^6/G283","v":11.821683106107313},-1.2464762739660129E-3,6.8832767011219431E-2,12.323677991197838]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2028-29",3,5310624.7996652089,378.89635636140559,69.190087073372439,13.02861521637422,-3.981506249889355E-3,0.10209477782764975,13.698770302142007]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2029-30",4,5034349.5210699085,376.2813375939615,69.813562479674744,13.867444480660104,-6.9016730394466652E-3,6.4383608722410779E-2,15.154914203255064]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2030-31",5,4758074.2424746081,372.45741120861828,73.326206102077634,15.410899949291606,-1.0162413075796906E-2,0.11130064164194375,16.69415123349193]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2031-32",6,4481798.9638793077,367.36686003234553,73.887678106169204,16.486165198765253,-1.3667471831890765E-2,6.9773034216802809E-2,18.32110396564498]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2032-33",7,4205523.6852840073,360.93944612535023,76.858348646392244,18.275571462202297,-1.7495900164836264E-2,0.1085398721814983,20.523980345549635]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2033-34",8,3929248.4066887074,352.60649808991656,79.979333291612534,20.354868161418551,-2.3086831114989104E-2,0.11377464740386767,22.859413833110207]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2034-35",9,3652973.1280934075,342.24289237467519,83.238702227889121,22.786562974618381,-2.9391420099690202E-2,0.11946502398914882,25.33350208543802]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2035-36",10,3376697.8494981076,329.71759361005269,86.627892296535919,25.654617664240163,-3.6597688494609426E-2,0.12586605065522471,27.952585959294368]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2036-37",11,3100422.5709028076,314.89341605459424,90.140939629351706,29.073759324072942,-4.4960226092728872E-2,0.1332758766699027,30.723258389161892]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2037-38",12,2824147.2923075077,297.62677627936421,95.43434374765279,33.792268557521609,-5.4833282929727778E-2,0.16229443123792264,35.568072748125843]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2038-39",13,2547872.0137122078,275.85173761051851,101.29477627333276,39.756618750149826,-7.3162230028681274E-2,0.17650043773994128,40.722132251540252]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2039-40",14,2271596.7351169079,249.26746529024041,107.51563964471072,47.33042532708933,-9.637159638926418E-2,0.19050429375136346,46.200026309228207]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2040-41",15,1995321.4565216079,217.55874541055587,114.00019943404783,57.133751086294346,-0.12720761549351711,0.20712524114153963,52.016934402327976]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2041-42",16,1719046.177926308,180.39540009851018,112.83700203769357,65.639308290024687,-0.17081981807678936,0.14887097454678955,51.599270265463836]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2042-43",17,1442770.8993310081,144.02105865058567,122.15772811049931,84.668832845978571,-0.20163674588188629,0.28991049801854518,62.763374676070967]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2043-44",18,1166495.6207357082,96.863236012492536,119.42653478583739,102.38061134812932,-0.32743699483909716,0.20918888222269838,58.678583434059433]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2044-45",19,890220.34214040823,54.180343417360341,114.0699447851361,128.13675377364569,-0.44065111132181611,0.25157246168355663,54.180343417359595]
["Fully Depreciated SL","BAU","BAU","Decline to 10%","2045-46",20,613945.06354510831,7.460698725481052E-13,0.38816820105367633,0.63225233673559211,-0.99999999999998623,-0.99506580026326819,-1.865174681370263E-14]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,66.029809063442286,{"$f":"I302*10^6/G302","v":11.261783085889398},"n/a",2.5541867676694086E-2,11.025639553257651]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2027-28",2,5586900.0782605093,379.81910105621523,68.192979051374792,{"$f":"I303*10^6/G303","v":12.205870535742029},-2.8003909869561694E-3,8.3831080980021566E-2,12.296904155460275]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2028-29",3,5310624.7996652089,377.16483488951695,70.401125602508543,13.256655903641837,-6.9882377145256136E-3,8.6088523126869987E-2,13.615452647612125]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2029-30",4,5034349.5210699085,372.85333057765513,72.647642297691874,14.43039304157266,-1.1431352854315846E-2,8.8539458703787988E-2,14.982011024745194]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2030-31",5,4758074.2424746081,366.81376527406968,74.926474387063365,15.747226833538258,-1.6198233482931368E-2,9.1254187475831028E-2,16.395505934621426]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2031-32",6,4481798.9638793077,358.97413423211742,77.232018968818295,17.232370213671661,-2.1372237860525112E-2,9.4311423581602494E-2,17.85683424300877]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2032-33",7,4205523.6852840073,349.26129566017653,79.845938279993419,18.985968039935379,-2.7057210104337037E-2,0.10176184729785254,19.69745130640667]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2033-34",8,3929248.4066887074,337.27001942034855,82.49887641117499,20.996095912576624,-3.4333252464066932E-2,0.10587439462729065,21.585074722933374]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2034-35",9,3652973.1280934075,322.92631813198568,85.173856942410737,23.31631083934785,-4.2528835836089907E-2,0.11050696931620618,23.518230952582861]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2035-36",10,3376697.8494981076,306.15660254094826,87.856727436873769,26.018533891011973,-5.1930470356347236E-2,0.1158941082181808,25.495230890764876]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2036-37",11,3100422.5709028076,286.88786017665575,90.535455255433661,29.201005083984658,-6.293753655603529E-2,0.12231554653708065,27.514156056527526]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2037-38",12,2824147.2923075077,265.047846647673,93.89872100408445,33.248521158881637,-7.6127353438846912E-2,0.13860879319927411,30.379454277586149]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2038-39",13,2547872.0137122078,239.7586800434286,97.337776730392363,38.203558187592328,-9.5413590127601311E-2,0.14903029837124215,33.239242776537665]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2039-40",14,2271596.7351169079,210.99313100423973,100.73116418977519,44.343770455626689,-0.11997709127351897,0.16072357024662076,36.083515186928437]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2040-41",15,1995321.4565216079,178.73270449207172,104.01427589223167,52.129082034509395,-0.15289799416038696,0.1755671991553629,38.901453500538977]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2041-42",16,1719046.177926308,142.96840829198948,102.56349790930787,59.663026640174735,-0.20009933997092677,0.14452478945779013,37.887268223022183]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2042-43",17,1442770.8993310081,107.49189841145088,103.11003001109378,71.466668796067623,-0.24814230153618033,0.1978384741873751,38.741958485975765]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2043-44",18,1166495.6207357082,70.39665565197194,101.28421753837145,86.827773493475732,-0.34509803350470236,0.21494082424971417,36.6059473517508]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2044-45",19,890220.34214040823,34.633395401786977,99.215815164174941,111.45085151123892,-0.50802498952495578,0.28358527493064623,34.63339540178665]
["Fully Depreciated SL","linear decline","BAU","Decline to 10%","2045-46",20,613945.06354510831,0,0,0,{"$f":"IFERROR(IF(E321=\"2026-27\",\"n/a\",H321/H320-1),-1)","v":-1},-1,-1.1723955140041654E-14]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,85.971665798715847,{"$f":"I322*10^6/G322","v":14.662987300591171},{"$f":"IFERROR(IF(E322=\"2026-27\",\"n/a\",H322/H321-1),-1)","v":"n/a"},0.33526878179791653,29.518644076676168]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2027-28",2,5586900.0782605093,353.09069314404417,84.902232924976374,{"$f":"I323*10^6/G323","v":15.19666214460217},-7.297473936869614E-2,{"$f":"IFERROR(IF(E323=\"2026-27\",J323/$P$1-1,J323/J322-1),-1)","v":3.6396051709700616E-2},29.635185003397954]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2028-29",3,5310624.7996652089,326.55975712151047,85.6662937739369,16.131113947145625,-7.5139154154115095E-2,6.1490595345989885E-2,29.705493106300921]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2029-30",4,5034349.5210699085,301.30274674290524,84.128111972239324,16.710820657195903,-7.7342690970973793E-2,3.5937177801217857E-2,29.726823861317499]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2030-31",5,4758074.2424746081,277.28817973621699,85.3171208450687,17.931019252170486,-7.9702449666611663E-2,7.3018472282457836E-2,29.694183599735585]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2031-32",6,4481798.9638793077,254.53561357177603,83.358600585605743,18.59936183158316,-8.2053862469310346E-2,3.7272983203772592E-2,29.60485546311115]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2032-33",7,4205523.6852840073,233.05514545412819,83.709482045569558,19.904651194448448,-8.4390815949967668E-2,7.0179255325244938E-2,29.939392085018262]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2033-34",8,3929248.4066887074,212.43979555540528,84.108308376110102,21.405698920163371,-8.8456960941806773E-2,7.5411908053609977E-2,30.246443660804417]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2034-35",9,3652973.1280934075,192.68956387560726,84.540532158394157,23.142938421372488,-9.2968606132211584E-2,8.1157803241486359E-2,30.523784131711079]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2035-36",10,3376697.8494981076,173.80445041473416,84.994927316586484,25.171019470758871,-9.8007972414450917E-2,8.7632823994097997E-2,30.769077246169008]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2036-37",11,3100422.5709028076,155.78445517278598,85.46282166315072,27.564894690553395,-0.10367971130168796,9.510442048545098E-2,30.979872039743803]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2037-38",12,2824147.2923075077,138.62957814976269,87.597960945268127,31.01749019389673,-0.11011931199423086,0.12525335366242318,33.069297325584479]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2038-39",13,2547872.0137122078,120.91538994812554,90.184217542858804,35.39589785417121,-0.12778072643704053,0.14115931472547105,35.262636739527196]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2039-40",14,2271596.7351169079,102.64189056787453,93.012149213323539,40.945713548288161,-0.15112633212439386,0.15679262373797753,37.564250229269263]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2040-41",15,1995321.4565216079,83.809080009009648,95.982131482345608,48.103593117105433,-0.1834807450902437,0.17481389255497604,39.978662546865216]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2041-42",16,1719046.177926308,64.416958271530888,91.179775454278342,53.040911073295803,-0.23138449599248756,0.10263927570172893,35.92119150781997]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2042-43",17,1442770.8993310081,48.90429436936617,97.739774164484587,67.74448681339851,-0.24081646073345486,0.27721197548406051,43.196624300645745]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2043-44",18,1166495.6207357082,29.578790391407573,89.687813759426291,76.886541333828788,-0.3951698767391717,0.13494905564215087,34.962268411526459]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2044-45",19,890220.34214040823,16.696633522998702,81.327686868688104,91.356805746706769,-0.43552007022406991,0.18820282668263699,26.041050030495718]
["Fully Depreciated SYD","BAU","BAU","Decline to 10%","2045-46",20,613945.06354510831,0,0,0,-1,-1,-1.1013412404281553E-14]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,87.152601208980286,{"$f":"I342*10^6/G342","v":14.86440297356496},"n/a",0.35361047812304913,29.518644076676168]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2027-28",2,5586900.0782605093,361.32609653279667,87.170139591354683,{"$f":"I343*10^6/G343","v":15.602595065293391},-5.1353022565903683E-2,4.9661738385405885E-2,29.608411167660385]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2028-29",3,5310624.7996652089,341.36032335389831,87.142699137511272,16.409123676559659,-5.5256936519353039E-2,5.1691953030321258E-2,29.622175451771039]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2029-30",4,5034349.5210699085,321.04209623787756,87.061279876229577,17.293451619093613,-5.9521349512421939E-2,5.3892453976516208E-2,29.553920682807636]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2030-31",5,4758074.2424746081,300.43062127622972,86.91738913005446,18.267346136417142,-6.4201782891349146E-2,5.6315797376635723E-2,29.395538300865095]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2031-32",6,4481798.9638793077,279.59095786803385,86.702941448254848,19.345566846489572,-6.9365976476262414E-2,5.9024485659847858E-2,29.14058574047494]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2032-33",7,4205523.6852840073,258.59436779862682,86.697071679170733,20.61504777218153,-7.5097529009923725E-2,6.5621283458143553E-2,29.112863045875297]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2033-34",8,3929248.4066887074,237.18767981933024,86.627851495672587,22.046926671321451,-8.2780952120219631E-2,6.9457947173527046E-2,28.972104550627588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2034-35",9,3652973.1280934075,215.45694870327321,86.475686872915759,23.672686286101953,-9.1618296247974129E-2,7.3740872776398625E-2,28.708512998855916]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2035-36",10,3376697.8494981076,193.49695106596272,86.223762456924362,25.534935697530695,-0.10192290278627192,7.8666585993751648E-2,28.31172217763952]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2036-37",11,3100422.5709028076,171.41171741479562,85.857337289232674,27.692140450465111,-0.11413737286040382,8.448052419192198E-2,27.770769707109444]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2037-38",12,2824147.2923075077,149.31509023523097,86.062338201699788,30.473742795256758,-0.12890966564493067,0.10044735797029825,27.880678855044785]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2038-39",13,2547872.0137122078,126.5246990535279,86.227217999918395,33.842837291613698,-0.15263287284492877,0.11055729251876922,27.779747264524588]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2039-40",14,2271596.7351169079,103.21864552635213,86.227673758387994,37.959058676825528,-0.18420161202925156,0.12162755001135306,27.447739106969479]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2040-41",15,1995321.4565216079,79.593995094143068,85.99620794052943,43.098924065320475,-0.22887967878029947,0.13540550181327071,26.863181645076196]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2041-42",16,1719046.177926308,55.867970749523622,80.906271325892646,47.064629423445851,-0.29808811979542571,9.2014022255288319E-2,22.209189465378305]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2042-43",17,1442770.8993310081,36.069539626628888,77.686083317025407,53.84505838941395,-0.3543789197509658,0.14406634130620266,19.17520811055055]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2043-44",18,1166495.6207357082,18.541047242575157,72.057217539496037,61.772385818345022,-0.48596385109149143,0.14722479027879753,12.889632329217822]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2044-45",19,890220.34214040823,6.494102014923179,66.639184472110898,74.85695542733437,-0.64974459479230495,0.21181907474753103,6.4941020149227651]
["Fully Depreciated SYD","linear decline","BAU","Decline to 10%","2045-46",20,613945.06354510831,0,0,0,-1,-1,-1.0480505352461478E-14]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2026-27",1,5909221.2366216937,380.88573002162804,88.107589718424094,14.910186332572525,{"$f":"IFERROR(IF(E362=\"2026-27\",\"n/a\",H362/H361-1),-1)","v":"n/a"},{"$f":"IFERROR(IF(E362=\"2026-27\",J362/$P$1-1,J362/J361-1),-1)","v":0.35777968926368642},31.388645468380737]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2027-28",2,5678991.8377922773,359.49264989527268,89.234441845008234,15.713078024020961,-5.6166662177500326E-2,5.3848535057838376E-2,33.523625061921393]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2028-29",3,5448762.438962861,335.64029741551832,92.061530901841081,16.895860653334783,-6.6350042168325296E-2,7.5273770518142546E-2,35.605326111222681]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2029-30",4,5218533.0401334446,309.36865680719916,92.415947889135353,17.709181330922867,-7.8273201432053297E-2,4.8137274228025717E-2,37.522154328139777]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2030-31",5,4988303.6413040282,280.79201917741079,95.049093767792442,19.054392154633351,-9.2370823614486341E-2,7.5961208966873306E-2,39.078083368545386]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2031-32",6,4758074.2424746118,250.26395690365854,93.708805767249203,19.694691800040616,-0.10872126053719466,3.3603782278174954E-2,39.957636400730379]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2032-33",7,4527844.8436451955,218.44410843779374,93.259419039289355,20.596867220434557,-0.12714515050249187,4.5808049679258334E-2,40.03878336228027]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2033-34",8,4297615.4448157791,186.10492442927091,90.999460255369968,21.174407394952652,-0.14804328777643394,2.8040195061562967E-2,38.483544812300046]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2034-35",9,4067386.0459863623,154.85579484310546,86.669689759500216,21.308449402048918,-0.16791135259852663,6.330378205919418E-3,35.014954616622703]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2035-36",10,3837156.6471569454,126.58199986901724,80.745585626291728,21.043077739898457,-0.18258144619472749,-1.2453823229621963E-2,29.986222115502667]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2036-37",11,3606927.2483275286,102.81449752375265,74.494409829554684,20.65315009170104,-0.18776368180198133,-1.8529972327104072E-2,24.455055785353753]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2037-38",12,3376697.8494981118,84.02538641794915,70.000258461513369,20.730388557542305,-0.18274768207141956,3.7397910487417807E-3,20.427133142808319]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2038-39",13,3146468.4506686949,68.679897409612451,67.393744847673801,21.418852883572097,-0.18262919889480755,3.321039179361196E-2,17.722701603256276]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2039-40",14,2916239.0518392781,55.421783153070535,66.528418090517178,22.813087990354415,-0.19304213833444528,6.5093827123285042E-2,16.360027321283173]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2040-41",15,2686009.6530098612,42.87525752377254,66.927697208528258,24.917146940827671,-0.22638256864896411,9.2230343886933408E-2,16.018830267017716]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2041-42",16,2455780.2541804444,29.983498644182674,64.108068093446036,26.10496927985135,-0.30068061684392033,4.767088069290093E-2,12.535882907613065]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2042-43",17,2225550.8553510276,19.85155186565477,63.755502174995286,28.647065970972555,-0.33791742914210177,9.737980013955716E-2,11.331102366387983]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2043-44",18,1995321.456521611,10.163139187474977,60.682254113987675,30.412269619840295,-0.48804308820519693,6.1619003169692155E-2,7.3563439038010356]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2044-45",19,1765092.0576921944,3.6486737488806398,58.035852506733519,32.879787914639238,-0.64098949334697153,8.1135618145026234E-2,3.6486737488782985]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 25%","2045-46",20,1534862.6588627778,2.3412383143295301E-12,3.5512018793042835E-14,2.3136935795515849E-14,-0.99999999999935829,-0.99999999999999933,-5.8530957858238258E-14]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2026-27",1,5985964.3695648322,380.88573002162804,88.107589718424094,{"$f":"I382*10^6/G382","v":14.719030097539546},{"$f":"IFERROR(IF(E382=\"2026-27\",\"n/a\",H382/H381-1),-1)","v":"n/a"},{"$f":"IFERROR(IF(E382=\"2026-27\",J382/$P$1-1,J382/J381-1),-1)","v":0.34037225735004961},31.388645468380737]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2027-28",2,5832478.1036785543,359.49264989527268,89.234441845008234,15.299575970757253,-5.6166662177500326E-2,3.9441856519795593E-2,33.523625061921393]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2028-29",3,5678991.8377922764,335.64029741551832,92.061530901841081,16.210893329550945,-6.6350042168325296E-2,5.9564876865576766E-2,35.605326111222681]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2029-30",4,5525505.5719059985,309.36865680719916,92.415947889135353,16.725337923649377,-7.8273201432053297E-2,3.1734499983455455E-2,37.522154328139777]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2030-31",5,5372019.3060197206,280.79201917741079,95.049093767792442,17.693364143588116,-9.2370823614486341E-2,5.7877827303564722E-2,39.078083368545386]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2031-32",6,5218533.0401334427,250.26395690365854,93.708805767249203,17.956924876507628,-0.10872126053719466,1.4896021512959434E-2,39.957636400730379]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2032-33",7,5065046.7742471648,218.44410843779374,93.259419039289355,18.412351000085447,-0.12714515050249187,2.5362144504688322E-2,40.03878336228027]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2033-34",8,4911560.5083608869,186.10492442927091,90.999460255369968,18.527606470583581,-0.14804328777643394,6.2596824543263985E-3,38.483544812300046]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2034-35",9,4758074.2424746091,154.85579484310546,86.669689759500216,18.215287392074089,-0.16791135259852663,-1.6856957697442665E-2,35.014954616622703]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2035-36",10,4604587.9765883312,126.58199986901724,80.745585626291728,17.535898116582061,-0.18258144619472749,-3.729775220497733E-2,29.986222115502667]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2036-37",11,4451101.7107020533,102.81449752375265,74.494409829554684,16.736173350171544,-0.18776368180198133,-4.560500757325292E-2,24.455055785353753]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2037-38",12,4297615.4448157754,84.02538641794915,70.000258461513369,16.288162438068966,-0.18274768207141956,-2.676901718982172E-2,20.427133142808319]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2038-39",13,4144129.1789294975,68.679897409612451,67.393744847673801,16.262462374564013,-0.18262919889480755,-1.5778368863074155E-3,17.722701603256276]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2039-40",14,3990642.9130432196,55.421783153070535,66.528418090517178,16.671102762182084,-0.19304213833444528,2.5127829857870765E-2,16.360027321283173]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2040-41",15,3837156.6471569417,42.87525752377254,66.927697208528258,17.442002858579382,-0.22638256864896411,4.6241697828536044E-2,16.018830267017716]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2041-42",16,3683670.3812706638,29.983498644182674,64.108068093446036,17.403312853234247,-0.30068061684392033,-2.2182088639036701E-3,12.535882907613065]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2042-43",17,3530184.1153843859,19.85155186565477,63.755502174995286,18.060106807787061,-0.33791742914210177,3.7739593610233602E-2,11.331102366387983]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2043-44",18,3376697.849498108,10.163139187474977,60.682254113987675,17.970886593542009,-0.48804308820519693,-4.9401819820126258E-3,7.3563439038010356]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2044-45",19,3223211.5836118301,3.6486737488806398,58.035852506733519,18.005598143731032,-0.64098949334697153,1.931543555647286E-3,3.6486737488782985]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 50%","2045-46",20,3069725.3177255522,2.3412383143295301E-12,3.5512018793042835E-14,1.1568467897757937E-14,-0.99999999999935829,-0.99999999999999933,-5.8530957858238258E-14]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2026-27",1,5863175.3568558097,380.88573002162804,88.107589718424094,{"$f":"I402*10^6/G402","v":15.027282036755034},{"$f":"IFERROR(IF(E402=\"2026-27\",\"n/a\",H402/H401-1),-1)","v":"n/a"},{"$f":"IFERROR(IF(E402=\"2026-27\",J402/$P$1-1,J402/J401-1),-1)","v":0.36844288054062657},31.388645468380737]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2027-28",2,5586900.0782605093,359.49264989527268,89.234441845008234,15.972084804636694,-5.6166662177500326E-2,6.2872498537711596E-2,33.523625061921393]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2028-29",3,5310624.7996652089,335.64029741551832,92.061530901841081,17.33534835819032,-6.6350042168325296E-2,8.5352887254760201E-2,35.605326111222681]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2029-30",4,5034349.5210699085,309.36865680719916,92.415947889135353,18.357078208883468,-7.8273201432053297E-2,5.8939101169571684E-2,37.522154328139777]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2030-31",5,4758074.2424746081,280.79201917741079,95.049093767792442,19.976378871793042,-9.2370823614486341E-2,8.8211241706534382E-2,39.078083368545386]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2031-32",6,4481798.9638793077,250.26395690365854,93.708805767249203,20.908748143878753,-0.10872126053719466,4.6673587744284983E-2,39.957636400730379]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2032-33",7,4205523.6852840073,218.44410843779374,93.259419039289355,22.175459233679565,-0.12714515050249187,6.0582827871101141E-2,40.03878336228027]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2033-34",8,3929248.4066887074,186.10492442927091,90.999460255369968,23.15950808822949,-0.14804328777643394,4.4375579516990449E-2,38.483544812300046]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2034-35",9,3652973.1280934075,154.85579484310546,86.669689759500216,23.725794502281392,-0.16791135259852663,2.4451573491740541E-2,35.014954616622703]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2035-36",10,3376697.8494981076,126.58199986901724,80.745585626291728,23.912588340793736,-0.18258144619472749,7.8730277502143675E-3,29.986222115502667]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2036-37",11,3100422.5709028076,102.81449752375265,74.494409829554684,24.027179562127479,-0.18776368180198133,4.7920877364102665E-3,24.455055785353753]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2037-38",12,2824147.2923075077,84.02538641794915,70.000258461513369,24.786334144887576,-0.18274768207141956,3.1595659440474044E-2,20.427133142808319]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2038-39",13,2547872.0137122078,68.679897409612451,67.393744847673801,26.450993018869195,-0.18262919889480755,6.7160349902931182E-2,17.722701603256276]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2039-40",14,2271596.7351169079,55.421783153070535,66.528418090517178,29.287072420049629,-0.19304213833444528,0.10722014856520801,16.360027321283173]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2040-41",15,1995321.4565216079,42.87525752377254,66.927697208528258,33.542313189575765,-0.22638256864896411,0.14529416626200709,16.018830267017716]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2041-42",16,1719046.177926308,29.983498644182674,64.108068093446036,37.292813256930565,-0.30068061684392033,0.11181399583736451,12.535882907613065]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2042-43",17,1442770.8993310081,19.85155186565477,63.755502174995286,44.189623040330098,-0.33791742914210177,0.18493669908686283,11.331102366387983]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2043-44",18,1166495.6207357082,10.163139187474977,60.682254113987675,52.020987507621683,-0.48804308820519693,0.17722179843317987,7.3563439038010356]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2044-45",19,890220.34214040823,3.6486737488806398,58.035852506733519,65.1926829341987,-0.64098949334697153,0.25319964225298897,3.6486737488782985]
["Fully Depreciated S-curve","linear decline","BAU","Decline to 10%","2045-46",20,613945.06354510831,2.3412383143295301E-12,3.5512018793042835E-14,5.784233948878989E-14,-0.99999999999935829,-0.99999999999999911,-5.8530957858238258E-14]

{"sheet":"PivotCharts","index":6,"n_rows":94,"n_cols":36,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Demand for price chart:",null,null,null,null,null,null,null,null,null,"Scenarios for right chart:"]
["→→→",null,null,null,null,null,null,null,null,null,"→→→"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Capex","linear decline",null,null,null,null,null,"Capex","linear decline",null,null,null,null,null,null,"Capex","linear decline",null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand","Decline to 25%"]
["Opex","(All)",null,null,null,null,null,"Opex","(All)",null,null,null,null,null,null,"Opex","(All)",null,null,null,null,null,"Capex","linear decline",null,null,null,null,null,null,"Capex","linear decline"]
["Demand","Decline to 25%",null,null,null,null,null,"Demand","Decline to 25%",null,null,null,null,null,null,"Demand","Decline to 25%",null,null,null,null,null,"Opex","(All)",null,null,null,null,null,null,"Opex","BAU"]
[]
["Sum of Nom RAB","Column Labels",null,null,null,null,null,"Sum of Nom Revenue","Column Labels",null,null,null,null,null,null,"Sum of Nom Price","Column Labels",null,null,null,null,null,"Sum of Nom Price","Column Labels",null,null,null,null,null,null,"Sum of Nom Price","Column Labels"]
["Row Labels","Base case","Fully Depreciated SL","Grand Total",null,null,null,"Row Labels","Base case","Fully Depreciated SL","Grand Total",null,null,null,null,"Row Labels","Base case","Fully Depreciated SL","Grand Total",null,null,null,null,"Base case",null,null,"Base case Total","Grand Total",null,null,"Row Labels","Base case","Fully Depreciated SL","Fully Depreciated SYD","Fully Depreciated S-curve","Grand Total"]
["2026-27",380.88573002162804,380.88573002162804,761.77146004325607,null,null,null,"2026-27",64.974286734306872,64.848873653177847,129.82316038748473,null,null,null,null,"2026-27",10.995406015878451,10.974182731776006,21.969588747654456,null,null,null,"Row Labels","Decline to 25%","Decline to 50%","Decline to 10%",null,null,null,null,"2026-27",10.995406015878451,10.974182731776006,14.548730256690458,14.910186332572525,51.428505336917439]
["2027-28",380.90945754638398,379.85565581039577,760.76511335677969,null,null,null,"2027-28",67.157626370590492,65.999584583002616,133.15721095359311,null,null,null,null,"2027-28",11.825624739178741,11.621707948898923,23.447332688077665,null,null,null,"2026-27",10.995406015878451,10.854439272085138,11.081757372024095,32.931602659987682,32.931602659987682,null,null,"2027-28",11.825624739178741,11.621707948898923,14.940945104238619,15.713078024020961,54.101355816337247]
["2028-29",379.57252092001727,377.2300242371025,756.80254515711977,null,null,null,"2028-29",69.380765921214447,69.043272542217892,138.42403846343234,null,null,null,null,"2028-29",12.73330718643345,12.671367730864013,25.404674917297463,null,null,null,"2027-28",11.825624739178741,11.514424088147722,12.020552619494875,35.360601446821335,35.360601446821335,null,null,"2028-29",12.73330718643345,12.671367730864013,15.692314294545902,16.895860653334783,57.992849865178144]
["2029-30",376.80654922450839,372.94825709239387,749.7548063169022,null,null,null,"2029-30",69.906146083761683,69.529178861308054,139.43532494506974,null,null,null,null,"2029-30",13.39574657210067,13.323510328781994,26.719256900882662,null,null,null,"2028-29",12.73330718643345,12.21709203022669,13.064520379144151,38.014919595804287,38.014919595804287,null,null,"2029-30",13.39574657210067,13.323510328781994,16.061017597814782,17.709181330922867,60.489455829620312]
["2030-31",374.06023199549946,366.91176276600009,740.97199476149956,null,null,null,"2030-31",71.492574580324913,72.848389303185101,144.34096388351003,null,null,null,null,"2030-31",14.332041455607047,14.603840211327089,28.935881666934137,null,null,null,"2029-30",13.39574657210067,12.651538429206191,13.885834861323872,39.933119862630733,39.933119862630733,null,null,"2030-31",14.332041455607047,14.603840211327089,16.998908599421824,19.054392154633351,64.989182420989309]
["2031-32",370.42010017979067,359.06627792617184,729.48637810596256,null,null,null,"2031-32",71.018152183277749,73.149087716600604,144.16723989987835,null,null,null,null,"2031-32",14.925818422358654,15.373675144370328,30.299493566728984,null,null,null,"2030-31",14.332041455607047,13.308324208777977,15.02552733249127,42.665892996876295,42.665892996876295,null,null,"2031-32",14.925818422358654,15.373675144370328,17.351749565508939,19.694691800040616,67.345934932278539]
["2032-33",367.67020401460894,349.34723161802862,717.01743563263756,null,null,null,"2032-33",71.099879213037951,75.660810377533153,146.7606895905711,null,null,null,null,"2032-33",15.702808216325307,16.710115516374788,32.412923732700094,null,null,null,"2031-32",14.925818422358654,13.608834443915249,15.845903119627351,44.380555985901253,44.380555985901253,null,null,"2032-33",15.702808216325307,16.710115516374788,18.202327863599702,20.596867220434557,71.21211881673436]
["2033-34",365.74580043651935,337.34937966537939,703.09518010189868,null,null,null,"2033-34",73.388729302483441,78.208993857992652,151.59772316047611,null,null,null,null,"2033-34",17.076616147918116,18.198229893355464,35.274846041273577,null,null,null,"2032-33",15.702808216325307,14.037358860048389,16.906308116116683,46.646475192490378,46.646475192490378,null,null,"2033-34",17.076616147918116,18.198229893355464,19.131800328024955,21.174407394952652,75.58105376425118]
["2034-35",362.38065198472037,322.99872016858058,685.37937215330089,null,null,null,"2034-35",75.703319037273161,80.776597710909243,156.4799167481824,null,null,null,null,"2034-35",18.612277807260536,19.859584705665799,38.471862512926336,null,null,null,"2033-34",17.076616147918116,14.942039129428364,18.677548911785465,50.696204189131947,50.696204189131947,null,null,"2034-35",18.612277807260536,19.859584705665799,20.148630898563084,21.308449402048918,79.928942813538342]
["2035-36",357.50826295268268,306.22164885853221,663.72991181121483,null,null,null,"2035-36",77.947379602023105,83.349403869732924,161.29678347175604,null,null,null,null,"2035-36",20.313838284339123,21.721657866506124,42.035496150845248,null,null,null,"2034-35",18.612277807260536,15.910495544916277,20.72375470136155,55.246528053538363,55.246528053538363,null,null,"2035-36",20.313838284339123,21.721657866506124,21.264126924601428,21.043077739898457,84.342700815345125]
["2036-37",351.15299574727413,286.94513773800537,638.0981334852795,null,null,null,"2036-37",80.298828676786087,85.915312422891176,166.21414109967725,null,null,null,null,"2036-37",22.262392099541042,23.81953017287184,46.081922272412882,null,null,null,"2035-36",20.313838284339123,16.928198570282614,23.083907141294489,60.325943995916226,60.325943995916226,null,null,"Grand Total",149.9134848474001,155.05787207792051,174.34055143300969,188.10019205285968,667.41210041118995]
["2037-38",343.16369410409169,265.09692636102807,608.2606204651197,null,null,null,"2037-38",81.492955765266899,89.16293502009971,170.65589078536661,null,null,null,null,"2037-38",24.133920000387192,26.405363758961215,50.539283759348407,null,null,null,"2036-37",22.262392099541042,18.040214287559134,25.899317541545305,66.201923928645485,66.201923928645485]
["2038-39",334.36376290773802,239.79911621791351,574.16287912565156,null,null,null,"2038-39",82.786815583459415,92.483453026663597,175.27026861012303,null,null,null,null,"2038-39",26.311026753141405,29.392779389543474,55.703806142684883,null,null,null,"2037-38",24.133920000387192,18.96236571458995,28.855773913506464,71.95205962848361,71.95205962848361]
["2039-40",324.7705557469036,211.02446078809018,535.79501653499381,null,null,null,"2039-40",84.423002409233405,95.755335746555176,180.17833815578859,null,null,null,null,"2039-40",28.949273673565148,32.835214824437003,61.784488498002148,null,null,null,"2038-39",26.311026753141405,19.976890682940713,32.492533038518047,78.780450474600173,78.780450474600173]
["2040-41",314.14116887044537,178.75444729314694,492.89561616359231,null,null,null,"2040-41",86.074014715201969,98.913901424860683,184.98791614006265,null,null,null,null,"2040-41",32.045311013216214,36.825594172389053,68.870905185605267,null,null,null,"2039-40",28.949273673565148,21.155238453759164,37.164608094441803,87.269120221766116,87.269120221766116]
["2041-42",302.37085691051175,142.98006518003581,445.35092209054756,null,null,null,"2041-42",87.787152121119448,97.331140666656793,185.11829278777623,null,null,null,null,"2041-42",35.747152853631945,39.633489397502565,75.380642251134503,null,null,null,"2040-41",32.045311013216214,22.43171770925137,43.137918671637287,97.61494739410486,97.61494739410486]
["2042-43",289.38253782827786,107.4967330860988,396.87927091437666,null,null,null,"2042-43",89.225731743269961,97.743168984157407,186.96890072742735,null,null,null,null,"2042-43",40.09152679155325,43.918640973378594,84.01016776493185,null,null,null,"2041-42",35.747152853631945,23.831435235754647,51.0673612194743,110.64594930886089,110.64594930886089]
["2043-44",275.31317074376454,70.397464288331236,345.71063503209575,null,null,null,"2043-44",90.725904167414001,95.779216567594887,186.50512073500889,null,null,null,null,"2043-44",45.46931717236879,48.001897766670723,93.471214939039513,null,null,null,"2042-43",40.09152679155325,25.275092977283588,61.843312603991833,127.20993237282867,127.20993237282867]
["2044-45",260.11696717427816,34.633395401787119,294.7503625760653,null,null,null,"2044-45",92.610968693548628,93.572206768463417,186.18317546201206,null,null,null,null,"2044-45",52.468067197942489,53.012649601294058,105.48071679923655,null,null,null,"2043-44",45.46931717236879,26.868232874581579,77.776463584315223,150.11401363126561,150.11401363126561]
["2045-46",243.74668383530596,4.6895820560166612E-13,243.74668383530644,null,null,null,"2045-46",82.688622940828253,7.1131813060419653E-15,82.688622940828267,null,null,null,null,"Grand Total",457.39147240274752,488.90303213496907,946.29450453771676,null,null,null,"2044-45",52.468067197942489,28.732512989349484,104.03151254764492,185.23209273493688,185.23209273493688]
["Grand Total",6754.4819031449506,5089.9424345186517,11844.424337663602,null,null,null,"Grand Total",1570.1828558444217,1580.070863103603,3150.2537189480249,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",457.39147240274752,341.24644550210417,622.58441576973905,1421.222333674591,1421.222333674591]
[]
[null,{"$f":"GETPIVOTDATA(\"Nom RAB\",$A$69,\"Depreciation\",\"Base case\",\"Year\",\"2045-46\")/GETPIVOTDATA(\"Nom RAB\",$A$69,\"Depreciation\",\"Base case\",\"Year\",\"2026-27\")","v":0.63994700936016991}]
[null,{"$f":"GETPIVOTDATA(\"Nom RAB\",$A$69,\"Depreciation\",\"Base case\",\"Year\",\"2045-46\")/GETPIVOTDATA(\"Nom RAB\",$A$69,\"Depreciation\",\"Base case\",\"Year\",\"2026-27\")-1","v":-0.36005299063983009}]

{"sheet":"Other charts","index":7,"n_rows":176,"n_cols":24,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46"]
[null,"Opening capital base ($m, nominal)","Base case",380.88573002162804,380.90945754638398,379.57252092001727,376.80654922450839,374.06023199549946,370.42010017979067,367.67020401460894,365.74580043651935,362.38065198472037,357.50826295268268,351.15299574727413,343.16369410409169,334.36376290773802,324.7705557469036,314.14116887044537,302.37085691051175,289.38253782827786,275.31317074376454,260.11696717427816,243.74668383530596]
[null,"Opening capital base ($m, nominal)","Fully depreciated SL",380.88573002162804,379.85565581039577,377.2300242371025,372.94825709239387,366.91176276600009,359.06627792617184,349.34723161802862,337.34937966537939,322.99872016858058,306.22164885853221,286.94513773800537,265.09692636102807,239.79911621791351,211.02446078809018,178.75444729314694,142.98006518003581,107.4967330860988,70.397464288331236,34.633395401787119,4.6895820560166612E-13]
[null,"Opening capital base ($m, nominal)","Fully depreciated SYD",380.88573002162804,361.36265128697721,341.42551270148385,321.13702275261636,300.52861876816013,279.68310156208815,258.68030375647879,237.26704006436091,215.52935073986791,193.56199738354647,171.46899497614504,149.36416994858587,126.56513522801271,103.24997531020246,79.61573789521816,55.879627637569811,36.074374301276663,18.54185587893431,6.4941020149231843,-4.1744385725905886E-14]
[null,"Opening capital base ($m, nominal)","Fully depreciated S-curve",380.88573002162804,350.72453648319282,319.46726702250402,287.27955246819903,254.38371082840044,221.19687134342195,188.36367009344605,156.56360300017241,127.09736258801431,101.35779738454534,80.318521139789098,64.039509828378812,51.067341903225156,40.204090754312489,30.343985774785459,20.702573087336333,13.372500305402031,6.6791648383693234,2.3394052220896553,1.2132517213103711E-12]
[]
[null,"inflation index","to $real 2025-26",{"$f":"'Fully depreciate'!D229","v":1.0249999999999999},{"$f":"'Fully depreciate'!E229","v":1.0506249999999999},{"$f":"'Fully depreciate'!F229","v":1.0768906249999999},{"$f":"'Fully depreciate'!G229","v":1.1038128906249998},{"$f":"'Fully depreciate'!H229","v":1.1314082128906247},{"$f":"'Fully depreciate'!I229","v":1.1596934182128902},{"$f":"'Fully depreciate'!J229","v":1.1886857536682123},{"$f":"'Fully depreciate'!K229","v":1.2184028975099175},{"$f":"'Fully depreciate'!L229","v":1.2488629699476652},{"$f":"'Fully depreciate'!M229","v":1.2800845441963566},{"$f":"'Fully depreciate'!N229","v":1.3120866578012655},{"$f":"'Fully depreciate'!O229","v":1.3448888242462971},{"$f":"'Fully depreciate'!P229","v":1.3785110448524545},{"$f":"'Fully depreciate'!Q229","v":1.4129738209737657},{"$f":"'Fully depreciate'!R229","v":1.4482981664981096},{"$f":"'Fully depreciate'!S229","v":1.4845056206605622},{"$f":"'Fully depreciate'!T229","v":1.5216182611770761},{"$f":"'Fully depreciate'!U229","v":1.5596587177065029},{"$f":"'Fully depreciate'!V229","v":1.5986501856491653},{"$f":"'Fully depreciate'!W229","v":1.6386164402903942}]
[null,"Opening capital base ($m, 2025-26)","Base case",{"$f":"D2/D$7","v":371.59583416744204},{"$f":"E2/E$7","v":362.55510533861656},352.47081932765207,341.36813623471403,330.61473987343288,319.41209147380965,309.30816061351874,300.18461149756274,290.1684658004603,279.28488362237675,267.62942345265532,255.16138428498547,242.55428649360283,229.84895468416008,216.90365709018207,203.68454837911992,190.18077346444346,176.52141947349605,162.71037248130193,148.75151856288551,{"$f":"W8/D8-1","v":-0.5996954085985321}]
[null,"Opening capital base ($m, 2025-26)","Fully depreciated SL",{"$f":"D3/D$7","v":371.59583416744204},361.55208167557009,350.29557828781594,337.87271398979902,324.2965346950952,309.6217261278415,293.89368093288255,276.87834652628396,258.63423605402932,239.21986266210226,218.69373949648633,197.11437970316524,173.95516496828637,149.34774987031287,123.42378898770791,96.314936898934604,70.646321635850185,45.136454205732626,21.664148737907603,2.8619156629391422E-13]
[null,"Opening capital base ($m, 2025-26)","Fully depreciated SYD",{"$f":"D4/D$7","v":371.59583416744204},343.95017374132277,317.04752996757111,290.93429283180637,265.62350824760432,241.16986193910213,217.61874655114443,194.73610949979673,172.58046393104271,151.21032299086593,130.68419982525003,111.06060758017865,91.812927941799188,73.072815488574776,54.97192479896858,37.641910451443749,23.707900477857475,11.888405885487778,4.0622408036603197,-2.5475385636011305E-14]
[null,"Opening capital base ($m, 2025-26)","Fully depreciated S-curve",{"$f":"D5/D$7","v":371.59583416744204},333.82466292272966,296.65711596523931,260.26109579634999,224.83813351370128,190.73736891970171,158.46380720233853,128.49904027653383,101.77046293024482,79.180549319246921,61.214341798416868,47.616954408307947,37.045290347086791,28.453528407628543,20.951477034701519,13.945769419265845,8.7883411014385988,4.2824527972318949,1.4633628063788646,7.4041227188917968E-13]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8/D8","v":0.75158238586854087},{"$f":"1-N31","v":0.24841761413145913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M9/D9","v":0.64376357500904913},{"$f":"1-N32","v":0.35623642499095087}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.40692146974589111,{"$f":"1-N33","v":0.59307853025410884}]
[]
[null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
[null,"Price ($/GJ, nominal)","Base case",10.995406015878451,11.825624739178741,12.73330718643345,13.39574657210067,14.332041455607047,14.925818422358654,15.702808216325307,17.076616147918116,18.612277807260536,20.313838284339123,22.262392099541042,24.133920000387192,26.311026753141405,28.949273673565148,32.045311013216214,35.747152853631945,40.09152679155325,45.46931717236879,52.468067197942489]
[null,"Price ($/GJ, nominal)","Fully depreciated SL",10.974182731776006,11.621707948898923,12.671367730864013,13.323510328781994,14.603840211327089,15.373675144370328,16.710115516374788,18.198229893355464,19.859584705665799,21.721657866506124,23.81953017287184,26.405363758961215,29.392779389543474,32.835214824437003,36.825594172389053,39.633489397502565,43.918640973378594,48.001897766670723,53.012649601294058]
[null,"Price ($/GJ, nominal)","Fully depreciated SYD",14.548730256690458,14.940945104238619,15.692314294545902,16.061017597814782,16.998908599421824,17.351749565508939,18.202327863599702,19.131800328024955,20.148630898563084,21.264126924601428,22.493132219255159,24.018341428727947,25.82360696086922,27.898772955320297,30.270910426314526,30.933090310120861,32.464433190148362,33.354073865756305,34.556597663324872]
[null,"Price change",{"$f":"C75","v":10.981300170028472},{"$f":"D37/C39-1","v":-6.4814167195725858E-4},{"$f":"E37/D37-1","v":5.9004413626902119E-2},{"$f":"F37/E37-1","v":9.0318891730929884E-2},5.1465841081191233E-2,9.6095537208334081E-2,5.2714554658447765E-2,8.6930441774935696E-2,8.9054703154052062E-2,9.1292110389094905E-2,9.3761938551972346E-2,9.6579750922260121E-2,0.1085593866597081,0.11313669668983128,0.11711840480516722,0.12152743234018026,7.6248470342911823E-2,0.10811946263167149,9.297320460729197E-2,0.1043865361111298]
[null,"Bill",382.69306467044595,{"$f":"C40*(1+D39)","v":382.445025347664},{"$f":"D40*(1+E39)","v":405.01096981282865},{"$f":"E40*(1+F39)","v":441.59111174519245},{"$f":"F40*(1+G39)","v":464.31796972513706},{"$f":"G40*(1+H39)","v":508.93685446135709},{"$f":"H40*(1+I39)","v":535.76523409355877},{"$f":"I40*(1+J39)","v":582.33954258096367},{"$f":"J40*(1+K39)","v":634.19961768037786},{"$f":"K40*(1+L39)","v":692.09703918637672},{"$f":"L40*(1+M39)","v":756.98939924657179},{"$f":"M40*(1+N39)","v":830.09924687659702},{"$f":"N40*(1+O39)","v":920.21431198420601},{"$f":"O40*(1+P39)","v":1024.3243194888048},{"$f":"P40*(1+Q39)","v":1144.2915497904721},{"$f":"Q40*(1+R39)","v":1283.3543636850736},{"$f":"R40*(1+S39)","v":1381.2081708239614},{"$f":"S40*(1+T39)","v":1530.5436560359219},{"$f":"T40*(1+U39)","v":1672.8432045289424},{"$f":"U40*(1+V39)","v":1847.4655121067608}]
[]
[{"$f":"MAX(D36:V38)","v":53.012649601294058},"Max primary",60]
[null,"Major unit",10]
[null,"Max secondary",{"$f":"ROUND(MAX(D40:V40)*C42/A42,0)","v":2091}]
[null,"Major unit",{"$f":"C44*(C43/C42)","v":348.5}]
[null,null,{"$f":"C44/C45","v":6}]
[]
[null,"Max primary",35]
[null,"Major unit",5]
[null,"Max secondary",{"$f":"C44*(C48/C42)","v":1219.75}]
[null,"Major unit",{"$f":"C50*(C49/C48)","v":174.25}]
[null,null,{"$f":"C50/C51","v":7}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D75/C75-1","v":1.2845333094964051E-3}]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
["Price ($/GJ, nominal)","Base case - Decline to 25%",{"$f":"OutputDB!$P$1","v":10.981300170028472},10.995406015878451,11.825624739178741,12.73330718643345,13.39574657210067,14.332041455607047,14.925818422358654,15.702808216325307,17.076616147918116,18.612277807260536,20.313838284339123,22.262392099541042,24.133920000387192,26.311026753141405,28.949273673565148,32.045311013216214,35.747152853631945,40.09152679155325,45.46931717236879,52.468067197942489,53.87362997161879]
["Price ($/GJ, nominal)","Base case - Decline to 50%",{"$f":"OutputDB!$P$1","v":10.981300170028472},10.854439272085138,11.514424088147722,12.21709203022669,12.651538429206191,13.308324208777977,13.608834443915249,14.037358860048389,14.942039129428364,15.910495544916277,16.928198570282614,18.040214287559134,18.96236571458995,19.976890682940713,21.155238453759164,22.43171770925137,23.831435235754647,25.275092977283588,26.868232874581579,28.732512989349484,26.936814985809423]
["Price ($/GJ, nominal)","Base case - Decline to 10%",{"$f":"OutputDB!$P$1","v":10.981300170028472},11.081757372024095,12.020552619494875,13.064520379144151,13.885834861323872,15.02552733249127,15.845903119627351,16.906308116116683,18.677548911785465,20.72375470136155,23.083907141294489,25.899317541545305,28.855773913506464,32.492533038518047,37.164608094441803,43.137918671637287,51.0673612194743,61.843312603991833,77.776463584315223,104.03151254764492,134.6840749290476]
[null,"Price change",null,{"$f":"D77/C77-1","v":9.1480244087855933E-3},{"$f":"E77/D77-1","v":8.4715376447491053E-2},8.6848566176248365E-2,6.2866026332726754E-2,8.207590559367639E-2,5.4598801691445153E-2,6.6919820756437209E-2,0.10476804181631283,0.10955429961609875,0.11388633353095412,0.12196420575676137,0.11415190254409935,0.12603228511259346,0.14378919151625635,0.1607257787305667,0.1838160669779958,0.21101445477484693,0.25763741153954522,0.33757061909696318]
[null,"Bill",382.69306467044595,{"$f":"C79*(1+D78)","v":386.19395016712417},{"$f":"D79*(1+E78)","v":418.91051603727567},455.29229371126536,483.91471103680533,523.63244917525333,552.22215342697871,589.17676095204592,650.90365648066961,722.21295068396705,804.46313566593585,902.57884306802544,1005.6099352002926,1132.3492532655125,1295.1688369065971,1503.3358568059723,1779.6731413510415,2155.2098989506708,2710.4725986407266,3625.4485118092311]
[]
[{"$f":"MAX(C75:V77)","v":104.03151254764492},"Max primary",120]
[null,"Major unit",20]
[null,"Max secondary",{"$f":"ROUND(MAX(C79:V79)*C81/A81,0)","v":4182}]
[null,"Major unit",{"$f":"C83*(C82/C81)","v":697}]
[null,null,{"$f":"C83/C84","v":6}]
[]
[{"$f":"MAX(C75:L77)","v":20.72375470136155},null,25]
[null,null,5]
[null,null,{"$f":"ROUND(MAX(C79:L79)*C87/A87,0)","v":871}]
[null,null,{"$f":"C89*(C88/C87)","v":174.20000000000002}]
[null,null,{"$f":"C89/C90","v":4.9999999999999991}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D103/C103-1","v":1.7550632344148331E-2}]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
["Price ($/GJ, nominal)","Full SL - Decline to 25%",{"$f":"OutputDB!$P$1","v":10.981300170028472},11.174028931973375,12.007937500027291,12.920571669464998,13.921085051870088,15.020431748913404,16.231780975458452,17.63442455234674,19.196430548641462,20.940686716093513,22.896309824090508,25.100438412616565,27.807854060155513,30.935564190928375,34.541463302277577,38.724460939921201,41.764118648122235,46.330116322967882,50.760852196185688,56.209994675233361,4.6344089909075763E-15]
["Price ($/GJ, nominal)","Full SL - Decline to 50%",{"$f":"OutputDB!$P$1","v":10.981300170028472},11.030772150794229,11.691939144763417,12.396764709892095,13.14769143787731,13.947543766848167,14.799565007035655,15.76410679679482,16.796876730061289,17.900909612144467,19.080258186742103,20.34001043780999,21.849028190122205,23.488113552371562,25.241838567049019,27.107122657944863,27.842745765414847,29.208116812305864,29.99504902501884,30.781663750723062,2.3172044954537905E-15]
["Price ($/GJ, nominal)","Full SL - Decline to 10%",{"$f":"OutputDB!$P$1","v":10.981300170028472},11.261783085889398,12.205870535742029,13.256655903641837,14.43039304157266,15.747226833538258,17.232370213671661,18.985968039935379,20.996095912576624,23.31631083934785,26.018533891011973,29.201005083984658,33.248521158881637,38.203558187592328,44.343770455626689,52.129082034509395,59.663026640174735,71.466668796067623,86.827773493475732,111.45085151123892,0]
[null,"Price change",null,{"$f":"D105/C105-1","v":2.5541867676694086E-2},{"$f":"E105/D105-1","v":8.3831080980021566E-2},{"$f":"F105/E105-1","v":8.6088523126869987E-2},{"$f":"G105/F105-1","v":8.8539458703787988E-2},{"$f":"H105/G105-1","v":9.1254187475831028E-2},{"$f":"I105/H105-1","v":9.4311423581602494E-2},{"$f":"J105/I105-1","v":0.10176184729785254},{"$f":"K105/J105-1","v":0.10587439462729065},{"$f":"L105/K105-1","v":0.11050696931620618},{"$f":"M105/L105-1","v":0.1158941082181808},{"$f":"N105/M105-1","v":0.12231554653708065},{"$f":"O105/N105-1","v":0.13860879319927411},{"$f":"P105/O105-1","v":0.14903029837124215},{"$f":"Q105/P105-1","v":0.16072357024662076},{"$f":"R105/Q105-1","v":0.1755671991553629},{"$f":"S105/R105-1","v":0.14452478945779013},{"$f":"T105/S105-1","v":0.1978384741873751},{"$f":"U105/T105-1","v":0.21494082424971417},{"$f":"V105/U105-1","v":0.28358527493064623}]
[null,"Bill",382.69306467044595,{"$f":"C107*(1+D106)","v":392.46776028904702},{"$f":"D107*(1+E106)","v":425.36875688388579},{"$f":"E107*(1+F106)","v":461.98812494833214},{"$f":"F107*(1+G106)","v":502.89230345883544},{"$f":"G107*(1+H106)","v":548.78333199882047},{"$f":"H107*(1+I106)","v":600.5398692774844},{"$f":"I107*(1+J106)","v":661.65191575117206},{"$f":"J107*(1+K106)","v":731.70391178531452},{"$f":"K107*(1+L106)","v":812.56229351352226},{"$f":"L107*(1+M106)","v":906.73347589199159},{"$f":"M107*(1+N106)","v":1017.6410765591874},{"$f":"N107*(1+O106)","v":1158.6950780910665},{"$f":"O107*(1+P106)","v":1331.3757513002679},{"$f":"P107*(1+Q106)","v":1545.359215389024},{"$f":"Q107*(1+R106)","v":1816.6736045238042},{"$f":"R107*(1+S106)","v":2079.2279747311318},{"$f":"S107*(1+T106)","v":2490.5792647396452},{"$f":"T107*(1+U106)","v":3025.9064247620317},{"$f":"U107*(1+V106)","v":3884.0089301425814}]
[]
[{"$f":"MAX(C103:V105)","v":111.45085151123892},"Max primary",120]
[null,"Major unit",20]
[null,"Max secondary",{"$f":"ROUND(MAX(C107:V107)*C109/A109,0)","v":4182}]
[null,"Major unit",{"$f":"C111*(C110/C109)","v":697}]
[null,null,{"$f":"C111/C112","v":6}]
[]
[null,null,{"$f":"C111*(25/120)","v":871.25}]
[null,null,{"$f":"ROUND(C112*(25/120),0)","v":145}]
[null,null,{"$f":"C116*6","v":870}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D130/C130-1","v":0.34306286400780439}]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
["Price ($/GJ, nominal)","Full SYD - Decline to 25%",{"$f":"OutputDB!$P$1","v":10.981300170028472},14.748576456887829,15.349580010180521,15.993117724196168,16.683094503125595,17.424237853197877,18.222275868306291,19.14753589687367,20.157190099493874,21.260752211668898,22.470743413826984,23.803456897846573,25.48713033785107,27.404443855648129,29.568108864053521,32.016343591380874,32.945240596412035,34.906451645551044,36.113087093801617,37.753942737264175,4.1428807645991954E-15]
["Price ($/GJ, nominal)","Full SYD - Decline to 50%",{"$f":"OutputDB!$P$1","v":10.981300170028472},14.559492143337986,14.945643694123142,15.344748086728758,15.756255919618622,16.179649435112321,16.61442799757339,17.116736635084049,17.637541337057151,18.174513987394391,18.725619511522499,19.289008175841204,20.02560240831157,20.807077742251373,21.607464169885283,22.411440513966628,21.963493730941373,22.006241254803935,21.339551464519154,20.674778165644685,2.0714403822996001E-15]
["Price ($/GJ, nominal)","Full SYD - Decline to 10%",{"$f":"OutputDB!$P$1","v":10.981300170028472},14.86440297356496,15.602595065293391,16.409123676559659,17.293451619093613,18.267346136417142,19.345566846489572,20.61504777218153,22.046926671321451,23.672686286101953,25.534935697530695,27.692140450465111,30.473742795256758,33.842837291613698,37.959058676825528,43.098924065320475,47.064629423445851,53.84505838941395,61.772385818345022,74.85695542733437,0]
[null,"Price change",null,{"$f":"D132/C132-1","v":0.35361047812304913},{"$f":"E132/D132-1","v":4.9661738385405885E-2},{"$f":"F132/E132-1","v":5.1691953030321258E-2},{"$f":"G132/F132-1","v":5.3892453976516208E-2},{"$f":"H132/G132-1","v":5.6315797376635723E-2},{"$f":"I132/H132-1","v":5.9024485659847858E-2},{"$f":"J132/I132-1","v":6.5621283458143553E-2},{"$f":"K132/J132-1","v":6.9457947173527046E-2},{"$f":"L132/K132-1","v":7.3740872776398625E-2},{"$f":"M132/L132-1","v":7.8666585993751648E-2},{"$f":"N132/M132-1","v":8.448052419192198E-2},{"$f":"O132/N132-1","v":0.10044735797029825},{"$f":"P132/O132-1","v":0.11055729251876922},{"$f":"Q132/P132-1","v":0.12162755001135306},{"$f":"R132/Q132-1","v":0.13540550181327071},{"$f":"S132/R132-1","v":9.2014022255288319E-2},{"$f":"T132/S132-1","v":0.14406634130620266},{"$f":"U132/T132-1","v":0.14722479027879753},{"$f":"V132/U132-1","v":0.21181907474753103}]
[null,"Bill",382.69306467044595,{"$f":"C134*(1+D133)","v":518.01734224293727},{"$f":"D134*(1+E133)","v":543.74298397250925},{"$f":"E134*(1+F133)","v":571.85012076058297},{"$f":"F134*(1+G133)","v":602.66852707513794},{"$f":"G134*(1+H133)","v":636.60828573117692},{"$f":"H134*(1+I133)","v":674.18376236325707},{"$f":"I134*(1+J133)","v":718.42456613617401},{"$f":"J134*(1+K133)","v":768.3248616990245},{"$f":"K134*(1+L133)","v":824.9818075765163},{"$f":"L134*(1+M133)","v":889.88030988551498},{"$f":"M134*(1+N133)","v":965.0578649327133},{"$f":"N134*(1+O133)","v":1061.9953777536614},{"$f":"O134*(1+P133)","v":1179.4067113855538},{"$f":"P134*(1+Q133)","v":1322.8550601583256},{"$f":"Q134*(1+R133)","v":1501.9769134052881},{"$f":"R134*(1+S133)","v":1640.1798505422914},{"$f":"S134*(1+T133)","v":1876.4745606940737},{"$f":"T134*(1+U133)","v":2152.7381343557577},{"$f":"U134*(1+V133)","v":2608.7291341487203}]
[]
[{"$f":"MAX(C130:V132)","v":74.85695542733437},"Max primary",120]
[null,"Major unit",20]
[null,"Max secondary",{"$f":"ROUND(MAX(C134:V134)*C136/A136,0)","v":4182}]
[null,"Major unit",{"$f":"C138*(C137/C136)","v":697}]
[null,null,{"$f":"C138/C139","v":6}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45"]
["Base case","return on capital",null,15.299436881754573,15.11347589484058,14.890994269119034,14.629840687231113,14.388781005390687,14.131674547163954,13.930708253307262,13.783776721800452,13.600311223393197,13.378064874505998,13.118398754694898,12.81557767812988,12.502961999207855,12.181478948229133,11.84154088358722,11.479043342782527,10.716614699903175,9.9344678077053619,9.1327327112478329,8.3115742677386653]
["Base case","return of capital",null,11.063680606772163,12.133729473359349,13.261357580448955,12.930107544048383,13.502819303952288,12.282738207628636,11.119510735154146,12.215578519102657,13.372246881376165,14.499810693438606,15.775053882481926,16.224799496088337,16.656608957340154,17.332382987633075,18.115747511452227,18.980972468262316,19.471866338700607,19.959522684286274,20.443074842343115,10.906773728704295]
["Base case","Tax",null,0.40297010722011622,0.50348779193482507,0.61250397145413871,0.51366583414485278,0.54672439157461017,0.32519354056944078,0.54674250299440519,0.66450995192395401,0.78888930406721403,0.91810147686465327,1.0544923831851234,0.9148828449884111,0.91808065023840935,1.0465917755503686,1.1216894803342259,1.2234025757025326,1.3920791387499041,1.535868585598789,2.0365741757285036,0.719682474432355]
["Base case","Opex",null,38.208199138560012,39.163404117024008,40.14248921994961,41.146051450448347,42.174702736709548,43.22907030512728,44.309797062755457,45.417541989324342,46.552980539057444,47.716805052533878,48.909725178847218,50.132468308318394,51.385780016026352,52.670424516427005,53.987185129337682,55.336864757571114,56.720286376510387,58.13829353592314,59.591750874321207,61.081544646179232]
["Base case","Total",null,{"$f":"SUM(D160:D163)","v":64.974286734306872},{"$f":"SUM(E160:E163)","v":66.91409727715876},68.907345040971734,69.219665515872691,70.613027437627139,69.968676600489317,69.906758554211279,72.081407182151395,74.314427947894018,76.512782097343134,78.857670199209167,80.087728327525028,81.463431622812777,83.230878227839582,85.066163004711356,87.020283144318483,88.300846553864076,89.568152613513561,91.204132603640659,81.019575117054544]
[]
["Full SL","return on capital",null,15.299436881754573,15.256592476605402,15.149975781665241,14.976791062770687,14.734193504310847,14.41929081605371,14.029145034888208,13.547478856550379,12.971320352267249,12.297713585231151,11.523725786905015,10.646455040992942,9.6306385433997068,8.4751825438559703,7.179344132757266,5.7427621103683917,4.3177399031268067,2.8276963533729615,1.3911559430709071,1.8837136446083619E-14]
["Full SL","return of capital",null,11.025639553257651,12.295141694098003,13.612113644176954,14.976869583856939,16.38965213674534,17.850626506806421,19.690875593585424,21.57811651449741,23.510875233571952,25.487462134530546,27.505958208532991,30.370810738716045,33.230136385903208,36.073928204153198,38.891367587510075,37.880446009623761,38.737932447687136,36.605138715391654,34.63339540178665,-1.1723955140041654E-14]
["Full SL","Tax",null,1.3090077395652167,1.2856268695849236,1.2995277153027314,1.3459854781665332,1.4209326687870312,1.5208631668075216,1.5986482103903794,1.7328298629695651,1.9101988999849646,2.1205526991108448,2.3559972665443927,2.5029368810879271,2.8390204992197163,3.2531226073495518,3.6914100666874692,3.3318318314069284,3.0556882534233423,3.4277463275789311,3.3070367737387887,0]
["Full SL","Opex",null,38.395724888864841,39.355618011086463,40.339508461363621,41.347996172897709,42.381696077220148,43.441238479150648,44.527269441129413,45.640451177157644,46.781462456586574,47.950999018001234,49.149773993451262,50.378518343287539,51.637981301869729,52.928930834416462,54.252154105276865,55.608457957908783,56.9986694068565,58.423636142027902,59.884227045578598,0]
["Full SL","Total",null,{"$f":"SUM(D166:D169)","v":66.029809063442286},{"$f":"SUM(E166:E169)","v":68.192979051374792},70.401125602508543,72.647642297691874,74.926474387063365,77.232018968818295,79.845938279993419,82.49887641117499,85.173856942410737,87.856727436873769,90.535455255433661,93.89872100408445,97.337776730392363,100.73116418977519,104.01427589223167,102.56349790930787,103.11003001109378,101.28421753837145,99.215815164174941,7.1131813060419653E-15]
[]
["Full SYD","return on capital",null,15.299436881754573,14.513764554320211,13.711778387685303,12.895634833835015,12.067712085987019,11.230623453308135,10.387231382723797,9.5273664789688972,8.6544853944357065,7.7723951209134254,6.8852743609793468,5.997695945231885,5.0822503826607619,4.146091669438368,3.1971355399436394,2.2441074181107066,1.4488430554755056,0.74475770460946555,0.26085541160954118,1.8837136446083619E-14]
["Full SL","return of capital",null,29.518644076676168,29.60664870629811,29.618836448335863,29.54877924191937,29.389684502989002,29.134378004272595,29.106287333054048,28.96514634219162,28.701157279844995,28.303953421405183,27.762571859114896,27.872035316174674,27.770640873890127,27.438152124194239,26.853095732047294,22.202367251979886,19.171182072261917,12.888823692858674,6.4941020149227651,-1.1723955140041654E-14]
["Full SL","Tax",null,3.9387953616846976,3.6941083196499056,3.4725758401264772,3.2688696275774967,3.0782964638582859,2.8967015115234709,2.6762835222634771,2.4948874973544202,2.338581742048484,2.1964148966045127,2.059717075687177,1.8140885970056972,1.7363454414977793,1.7144991303389245,1.6938225632616335,0.85133869789326511,6.7388782431487632E-2,0,0,0]
["Full SL","Opex",null,38.395724888864841,39.355618011086463,40.339508461363621,41.347996172897709,42.381696077220148,43.441238479150648,44.527269441129413,45.640451177157644,46.781462456586574,47.950999018001234,49.149773993451262,50.378518343287539,51.637981301869729,52.928930834416462,54.252154105276865,55.608457957908783,56.9986694068565,58.423636142027902,59.884227045578598,0]
["Full SL","Total",null,{"$f":"SUM(D172:D175)","v":87.152601208980286},{"$f":"SUM(E172:E175)","v":87.170139591354683},87.142699137511272,87.061279876229577,86.91738913005446,86.702941448254848,86.697071679170733,86.627851495672587,86.475686872915759,86.223762456924362,85.857337289232674,86.062338201699788,86.227217999918395,86.227673758387994,85.99620794052943,80.906271325892646,77.686083317025407,72.057217539496037,66.639184472110898,7.1131813060419653E-15]